BNBCalc Short Term Rental Investment Analysis 150 Chestnut St, Aliquippa, PA 15001

3 bed • 3 bath • 9 guests • $234,900

BNB

Calc

Annual Revenue

$56,014

Profit (Cash Flow)

$19,206

Cap Rate

14.9%

Annual Revenue

$56,014

AirDNA projects $168/night at 40% occupancy ($24,544). Airbtics projects $216/night at 71% occupancy ($56,013). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 71% occupancy rate, $216 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,831	$58,718	$71,078	$78,386
Occupancy	59%	73%	83%	87%
Nightly Rate	$143	$218	$266	$308

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious 3 Bedroom w/Work Stations and Free Parkin	$77,975	$385	50%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (42)
Nice 2.5 BR Hse in the historic town of Ambridge.	$22,692	$100	62%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (36)
4Bed/2Bath Home, 1.5Acres, Prime Location, Private	$65,830	$238	71%	3	2	3	$150	❌	✅	✅	Y / Y	⭐️ 5 (27)
3-bedroom home- Downtown Beaver!	$72,193	$263	75%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Relax at Yellow Mellow	$38,461	$160	58%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (53)
Boxwood House in Sewickley \| Hot Tub \| 3bd/1.5ba	$82,086	$267	84%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (58)
Key + Kin - Modern Industrial Farmhouse	$35,238	$116	83%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (112)
3 bedroom 2 1/2 bath home	$51,606	$300	47%	3	3	29	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Family Woodland Escape	$67,735	$199	93%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Updated Sewickley Village Home, walk to shops!	$43,942	$138	87%	3	1	14	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)

Return Metrics

30.59% 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)	$19,206	$38,412	$57,619	$76,825	$96,032	$192,064	$576,192
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$187,920	$187,920	$187,920	$187,920	$187,920	$187,920	$187,920
Down Payment	$46,980	$46,980	$46,980	$46,980	$46,980	$46,980	$46,980
Property Appreciation	$7,047	$14,305	$21,781	$29,482	$37,413	$80,785	$335,263
Total Return	$261,153	$287,618	$314,300	$341,207	$368,345	$507,750	$1,146,356

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.59%

Cap Rate

14.92%

Return on Investment

45.49%

150 Chestnut St Aliquippa, PA, 15001

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,127/mo

This property is for sale!

Contact Agent

173

Airbnb Investor Score

$19,206

Annual Profit

14.9%

Cap Rate

30.6%

Cash on Cash

$56,014

Annual Revenue

BNBCalc predicts this property will get $216 per night with 71% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$55,775

Avg annual revenue

71%

Avg occupancy rate

$216

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

$20k

$40k

$60k

$85k

$19,206

Profit

Revenue

$56,014

Operating Expenses

$20,962

Operating Income

$35,052

Mortgage & Taxes

$15,846

Profit (Cash Flow)

$19,206

$62,777

Cash Investment

Down Payment

$46,980

Renos & Furnishing

$8,750

Closing Costs

$7,047

Total

$62,777

DSCR Ratio

Strong

2.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.59%

Cap Rate

14.92%

Return on Investment

45.49%

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

$11,149

Deductible property tax

$2,326

Your total deduction

$5,272

Your adjusted annual income

$150,000 - $5,272 = $144,728

Taxes on $144,728 (30%)

$43,418

Your old tax bill

$45,000

Your new tax bill

$43,418

Estimated tax savings

$1,582

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: -