Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1605 Buena Vista St, Pittsburgh, PA 15212, USA

4 bed • 4 bath • 10 guests • $630,000

BNB

Calc

Annual Revenue

$96,863

Profit (Cash Flow)

$19,098

Cap Rate

10.7%

Annual Revenue

$96,863

AirDNA projects $390/night at 68% occupancy ($96,862).

BNB Calc projects a 68% occupancy rate, $390 rate per night.

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

Return Metrics

9.07% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$19,097$38,195$57,293$76,391$95,489$190,979$572,938
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$472,500$472,500$472,500$472,500$472,500$472,500$472,500
Down Payment$157,500$157,500$157,500$157,500$157,500$157,500$157,500
Property Appreciation$18,900$38,367$58,418$79,070$100,342$216,667$899,175
Total Return$667,997$706,562$745,711$785,462$825,832$1,037,646$2,102,113

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.07%

Cap Rate

10.72%

Return on Investment

20.63%

property-location

1605 Buena Vista St Pittsburgh, Pennsylvania, 15212-3925

4 bed • 4 bath • 10 guests

Est. $3,022/mo

Agent

Inquire about this property

Contact Agent

Pittsburgh

Guide

Zoning

Market

Guide


Laws


Market Data

$96,863

Annual Revenue


AirDNA projects $390/night at 68% occupancy ($96,862.7).

Top 101% of comparables

Top 101% of comparables

$19,098

Profit

Revenue

$96,863

Operating Expenses

$29,306

Operating Income

$67,557

Mortgage & Taxes

$48,459

Profit (Cash Flow)

$19,098

$210,400

Cash Investment

Down Payment

$157,500

Renos & Furnishing

$34,000

Closing Costs

$18,900

Total

$210,400

DSCR Ratio

Strong

1.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.07%

Cap Rate

10.72%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$29,783

Deductible property tax

$13,104

Your total deduction

$125,746

Your adjusted annual income

$150,000 - $125,746 = $24,254

Taxes on $24,254 (30%)

$7,276

Your old tax bill

$45,000

Your new tax bill

$7,276

Estimated tax savings

$37,724