BNBCalc Short Term Rental Investment Analysis 1318 Powers Run Rd, Pittsburgh, PA 15238

3 bed • 2 bath • 9 guests • $395,000

BNB

Calc

Annual Revenue

$44,783

Profit (Cash Flow)

-$1,365

Cap Rate

6.4%

Annual Revenue

$44,783

AirDNA projects $201/night at 61% occupancy ($44,782). Airbtics projects $206/night at 55% occupancy ($41,382). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $201 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$23,865	$42,224	$60,397	$100,587
Occupancy	42%	56%	65%	85%
Nightly Rate	$150	$197	$243	$313

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Jewel in Historic Point Breeze	$27,569	$110	65%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (73)
Oasis by Frick Park w Garage Parking and Workspace	$35,096	$159	56%	3	1	3	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Bright and Spacious Apartment 10 mins to Downtown	$28,596	$118	65%	3	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (158)
Pop Art Inspired Home in Lawrenceville	$40,566	$178	59%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
Sunny, Creative Duplex in Friendship	$40,451	$196	56%	3	3	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (71)
Cozy 3-bedroom house • Quiet street • Free parking	$39,886	$177	58%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (65)
3 Bed Loft-University, East Liberty, Bakery Square	$61,256	$334	48%	3	1	2	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
MODERN ALL-NEW 3 BEDROOM 3.5 BATH PRIVATE PARKING	$45,315	$216	54%	3	4	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (53)
Boho Chic Large 3bdr Home Lawrenceville + backyard	$28,396	$168	43%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (33)
3 Bedroom Pittsburgh Neighbor - Pets	$37,247	$141	70%	3	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (79)
*Private Parking! Bohemian Row House	$35,965	$219	42%	3	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (93)
Fire Pit + Family Friendly + Great Location!	$46,062	$172	69%	3	1	1	$119	❌	❌	❌	Y / Y	⭐️ 5 (94)
Spacious House Near Downtown+Universities	$33,697	$122	64%	3	3	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (161)
Cheerful 3-bedroom home with on-street parking	$37,386	$147	68%	3	1	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (64)
The Larrybird Inn - Steps from Butler Street!	$63,474	$306	56%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (134)
Family-Friendly Townhome: 16 Mi to Pittsburgh!	$68,907	$369	49%	3	3	2	$181	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
King Bed / Free Parking / Arcade / BBQ / Patio	$74,369	$204	93%	3	4	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (151)
Luxe Bloomfield Apt \| UPMC/Pitt/CMU \| Free Parking	$63,704	$179	93%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (147)
The Sycamore BnB @ 10.7 Marina	$48,533	$177	70%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (100)
Open Floor Concept Ranch Bungalow	$40,256	$201	54%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (153)
Spacious Pittsburgh Rental: Walk to Frick Park!	$53,944	$446	32%	3	3	2	$104	❌	❌	❌	Y / Y	⭐️ 4 (8)
Spacious 3 BR Near Local Restaurants/Bars/Park	$28,974	$213	33%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (43)
Cozy three bedroom home close to shopping and more	$27,753	$199	34%	3	3	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (19)
BRAND NEW, Private Parking, Stylish 3bedroom house	$134,729	$393	93%	3	1	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (9)
Off Street Parking, New Refresh, Great Location!	$29,226	$101	74%	3	1	2	$109	❌	❌	❌	Y / Y	⭐️ 5 (39)
Gem in Historic Point Breeze	$23,484	$111	53%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Hydee's Hideaway	$21,426	$151	36%	3	1	1	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (27)
New Huge! Spacious 3 Bedroom in Oakland that sl	$31,773	$241	35%	3	3	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (135)
#41 Cozy Full Apt River & Marina View near Oakmont	$48,473	$250	52%	3	3	1	$49	❌	❌	✅	Y / Y	⭐️ 4.6 (43)
Rooftop Deck★ Theater★ Parking★ Private Elevator!	$75,791	$311	62%	3	4	1	$199	❌	❌	❌	Y / Y	⭐️ 5 (139)
Luxe Bloomfield Apt \| Free Parking \| UPMC/Pitt/CMU	$43,424	$134	85%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
Evergreen on quiet cul-de-sac 4.97mileto Oakmont	$43,934	$224	50%	3	3	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (3)
relax enjoy and be happy	$16,814	$80	52%	3	1	1	$50	❌	❌	✅	N / Y	⭐️ 4.8 (34)
Huge Renovated Home\|2 Car Private Garage+Game Room	$58,567	$258	61%	3	3	3	$159	✅	❌	✅	Y / Y	⭐️ 4.8 (25)
Verona Villa	$38,456	$118	88%	3	3	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (65)
Contemporary Comfort Near Pittsburgh Pa - 13mi	$36,088	$170	58%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (27)

Return Metrics

-1.37% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,364	-$2,729	-$4,093	-$5,458	-$6,823	-$13,646	-$40,938
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$316,000	$316,000	$316,000	$316,000	$316,000	$316,000	$316,000
Down Payment	$79,000	$79,000	$79,000	$79,000	$79,000	$79,000	$79,000
Property Appreciation	$11,850	$24,055	$36,627	$49,575	$62,913	$135,846	$563,768
Total Return	$405,485	$416,326	$427,533	$439,117	$451,090	$517,200	$917,829

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.37%

Cap Rate

6.4%

Return on Investment

14.45%

1318 Powers Run Rd Pittsburgh, PA, 15238

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,895/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$1,364

Annual Profit

6.4%

Cap Rate

-1.4%

Cash on Cash

$44,783

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $201/night at 61% occupancy.Projected nightly rate is $206/night at 55% occupancy.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$42,495

Avg annual revenue

55%

Avg occupancy rate

$206

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$50k

$90k

$135k

-$1,365

Profit

Revenue

$44,783

Operating Expenses

$19,502

Operating Income

$25,281

Mortgage & Taxes

$26,645

Profit (Cash Flow)

-$1,365

$99,350

Cash Investment

Down Payment

$79,000

Renos & Furnishing

$8,500

Closing Costs

$11,850

Total

$99,350

DSCR Ratio

Weak

0.95

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.37%

Cap Rate

6.4%

Return on Investment

14.45%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$18,747

Deductible property tax

$3,910

Your total deduction

$41,670

Your adjusted annual income

$150,000 - $41,670 = $108,330

Taxes on $108,330 (30%)

$32,499

Your old tax bill

$45,000

Your new tax bill

$32,499

Estimated tax savings

$12,501

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -