BNBCalc Short Term Rental Investment Analysis 1431 Adams St, Pittsburgh, PA 15233

4 bed • 4 bath • 12 guests • $185,000

BNB

Calc

Annual Revenue

$44,552

Profit (Cash Flow)

$12,601

Cap Rate

13.6%

Annual Revenue

$44,552

Revenue data could not be found for this address

BNB Calc projects a 38% occupancy rate, $321 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Historic & Sophisticated Walk to Casino/Stadiums	$28,055	$165	42%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (76)
Stylish Pittsburgh Townhouse w/ City Views!	$89,730	$647	37%	4	4	2	$155	❌	❌	❌	Y / Y	⭐️ 4.4 (18)
7 min walk to stadium/casino! ~PGH Artist Gallery~	$57,197	$213	71%	4	3	3	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (121)
Beautifully Restored and huge townhouse, sleeps 14	$41,267	$260	42%	4	3	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (208)
New Stunning Central Modern Home w/Free Parking!	$56,303	$380	39%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (39)
Location \| Office Space \| Walkable \| Spacious	$103,824	$555	50%	4	3	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Stylish Townhome • Private Yard • 2 mins to DT	$87,390	$379	63%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Easy Parking! Close to Acrisure!	$24,865	$139	46%	4	1	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (22)
Stylish 4Bed Retreat in Pittsburgh	$33,882	$199	38%	4	2	2	$185	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
Cheerful 4 BR in A Bright & Walkable Neighborhood	$55,540	$260	55%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (5)
4 Bedroom 1 mile to PNC Park, Heinz Field, Casino	$33,085	$173	41%	4	2	2	$129	❌	❌	✅	Y / Y	⭐️ 4.6 (33)
9Mins to Downtown w/ PingPong!	$31,516	$181	43%	4	3	1	$225	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Fine View \| Rooftop Deck \| 4BR	$39,539	$350	30%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (11)

Return Metrics

23.53% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,601	$25,202	$37,803	$50,404	$63,005	$126,011	$378,033
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$148,000	$148,000	$148,000	$148,000	$148,000	$148,000	$148,000
Down Payment	$37,000	$37,000	$37,000	$37,000	$37,000	$37,000	$37,000
Property Appreciation	$5,550	$11,266	$17,154	$23,219	$29,465	$63,624	$264,043
Total Return	$203,151	$221,468	$239,957	$258,623	$277,471	$374,635	$827,077

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.53%

Cap Rate

13.55%

Return on Investment

37.28%

1431 Adams St Pittsburgh, PA, 15233

4 bed • 4 bath • 12 guests

Purchase Price

Est. $887/mo

This property is for sale!

Contact Agent

142

Airbnb Investor Score

$12,601

Annual Profit

13.6%

Cap Rate

23.5%

Cash on Cash

$44,552

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 34% of comparables

15 Airbnb Comparables

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

$49,725

Avg annual revenue

43%

Avg occupancy rate

$302

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

$25k

$50k

$75k

$105k

$12,601

Profit

Revenue

$44,552

Operating Expenses

$19,472

Operating Income

$25,081

Mortgage & Taxes

$12,480

Profit (Cash Flow)

$12,601

$53,550

Cash Investment

Down Payment

$37,000

Renos & Furnishing

$11,000

Closing Costs

$5,550

Total

$53,550

DSCR Ratio

Strong

2.01

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.53%

Cap Rate

13.55%

Return on Investment

37.28%

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

$8,780

Deductible property tax

$1,831

Your total deduction

$30,006

Your adjusted annual income

$150,000 - $30,006 = $119,994

Taxes on $119,994 (30%)

$35,998

Your old tax bill

$45,000

Your new tax bill

$35,998

Estimated tax savings

$9,002

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: -