BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 140 Marion Dr, Mcmurray, PA 15317

3 bed β€’ 1 bath β€’ 9 guests β€’ $349,900

BNB

Calc

Annual Revenue

$43,347

Profit (Cash Flow)

$429

Cap Rate

6.9%

Annual Revenue

$43,347

AirDNA projects $200/night at 62% occupancy ($45,290). Airbtics projects $172/night at 69% occupancy ($43,347). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 69% occupancy rate, $172 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,264$45,004$50,154$56,806
Occupancy57%70%85%91%
Nightly Rate$157$168$201$212

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Spacious 3 Bedroom in a Convenient Location

No image available

$44,695
$172
71%
322$0βŒβŒβœ…Y / Y⭐️ 5 (70)
"The Cottage on Summit"

No image available

$51,467
$158
89%
314$0❌❌❌Y / Y⭐️ 5 (70)
Seneca Place: A historic home in Mount Lebanon.

No image available

$56,163
$165
93%
323$0βŒβŒβœ…Y / Y⭐️ 5 (67)
Cozy Bright Mt. Leb Cottage | 2 m to T to Stadiums

No image available

$45,314
$111
91%
322$175❌❌❌Y / Y⭐️ 4.9 (44)
Cute Home w/ Patio ~ 7 Mi to Dtwn Pittsburgh

No image available

$31,974
$208
42%
322$0❌❌❌Y / Y⭐️ 3.5 (18)
Beautiful Updated House

No image available

$23,955
$119
55%
312$0❌❌❌Y / Y⭐️ 4.8 (20)
Cozy Home near DT PGH 🐢 friendly + fenced yard!

No image available

$62,598
$207
76%
323$125βŒβŒβœ…Y / Y⭐️ 4.8 (86)
Cheerful Cozy Home! 3BD, 2.5bath-plenty of parking

No image available

$37,349
$157
65%
332$0❌❌❌Y / Y⭐️ 4.8 (31)
20 mins to Downtown- pool table & fenced yard

No image available

$41,010
$249
45%
323$0βœ…βŒβœ…Y / Y⭐️ 5 (19)
Sweet Mt. Lebo Cape Cod Retreat

No image available

$46,215
$183
69%
331$0❌❌❌Y / Y⭐️ 5 (50)

Return Metrics

0.48% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$428$857$1,286$1,715$2,144$4,288$12,866
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$279,920$279,920$279,920$279,920$279,920$279,920$279,920
Down Payment$69,980$69,980$69,980$69,980$69,980$69,980$69,980
Property Appreciation$10,497$21,308$32,445$43,915$55,729$120,336$499,399
Total Return$360,825$372,066$383,631$395,531$407,774$474,525$862,165

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.48%

Cap Rate

6.86%

Return on Investment

16.18%

property-location

140 Marion Dr Mcmurray, PA, 15317

3 bed β€’ 1 bath β€’ 9 guests

Est. $1,678/mo

Agent

This property is for sale!

Contact Agent

20

Airbnb Investor Score

$428

Annual Profit

6.9%

Cap Rate

0.5%

Cash on Cash

$43,347

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $200/night at 62% occupancy ($45,290.25). Airbtics projects $172/night at 69% occupancy ($43,347).

Top 51% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$44,074

Avg annual revenue

69%

Avg occupancy rate

$172

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$35k

$50k

$65k

Sign up to see the data on 10 all comparables

$429

Profit

Revenue

$43,347

Operating Expenses

$19,315

Operating Income

$24,032

Mortgage & Taxes

$23,603

Profit (Cash Flow)

$429

$88,727

Cash Investment

Down Payment

$69,980

Renos & Furnishing

$8,250

Closing Costs

$10,497

Total

$88,727

DSCR Ratio

Acceptable

1.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.48%

Cap Rate

6.86%

Profit (Cummulative)

$429

$279,920

$8,250

$10,497

$0

Total Gain

$14,363

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

$16,607

Deductible property tax

$3,464

Your total deduction

$35,374

Your adjusted annual income

$150,000 - $35,374 = $114,626


Taxes on $114,626 (30%)

$34,388

Your old tax bill

$45,000

Your new tax bill

$34,388


Estimated tax savings

$10,612

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -