BNBCalc Short Term Rental Investment Analysis 1647 N Marshall St, Philadelphia, PA 19122

4 bed • 1 bath • 12 guests • $1,500

BNB

Calc

Annual Revenue

$38,245

Profit (Cash Flow)

$19,492

Cap Rate

1306.2%

Annual Revenue

$38,245

AirDNA projects $283/night at 37% occupancy ($38,244). Airbtics projects $213/night at 62% occupancy ($48,234). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 37% occupancy rate, $283 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,567	$52,547	$74,051	$114,314
Occupancy	51%	70%	77%	84%
Nightly Rate	$127	$198	$252	$360

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Lattè Macchiato Unit	$83,971	$294	75%	4	3	1	$200	❌	❌	❌	Y / N	⭐️ 4.8 (38)
LuXury in the City w/ Private Rooftop city View	$39,381	$143	69%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (119)
Family fun house,4 bedrooms,3 baths, bilevel UNIT	$107,003	$398	73%	4	3	1	$35	✅	❌	❌	Y / Y	⭐️ 4.8 (224)
Modern, Sleek 4-Bedroom Urban Oasis	$39,170	$212	47%	4	3	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (57)
Fantastic 4 BR townhouse W/HotTub! Free Disney+	$33,814	$110	71%	4	2	1	$160	❌	✅	✅	Y / Y	⭐️ 4.8 (131)
Authentic 4 BR Philly Home near Temple & Downtown	$38,866	$194	53%	4	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (83)
Cozy Unique Modern Home	$37,888	$131	74%	4	4	3	$180	❌	❌	✅	Y / Y	⭐️ 4.6 (24)
Modern Victorian 4-Bedroom in Heart of Fishtown!	$62,166	$265	63%	4	3	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (135)
Huge 4BR Modern Home W/HotTub	$77,144	$272	73%	4	2	1	$130	❌	✅	✅	Y / Y	⭐️ 4.7 (76)
Spacious Downtown In law suite! 4BR/3BR Sleeps 11	$34,770	$111	81%	4	3	1	$130	❌	❌	✅	Y / Y	⭐️ 4.7 (45)
Spacious Downtown Loft - NoLibs Strip - Sleeps 12!	$36,767	$112	85%	4	3	1	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (63)
Chic Comfy Retreat + Roofdeck! 4B/3B Sleeps 10!	$45,178	$142	83%	4	3	1	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (360)
Elegant_ 4Bed/4Bath\|PingPong,Sleeps12,Patio,W/D	$24,012	$89	48%	4	4	2	$206	✅	❌	✅	Y / Y	⭐️ 4.8 (22)
Metropolitan4Bd/4Bath,Patio,WiFi,W/D,Parking	$27,925	$116	53%	4	4	2	$204	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Million dollar Mini Man$ion in No Lib w/ 2 Parking	$55,130	$197	71%	4	4	1	$199	❌	❌	❌	Y / Y	⭐️ 5 (50)
New/Luxury/Modern 4 Bed 3 full bath/Rooftop	$26,133	$204	35%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (39)
4 Bedroom Gem w/HotTub!	$30,036	$102	72%	4	2	1	$90	❌	✅	✅	Y / Y	⭐️ 4.8 (9)
Spacy 4BR/4BA-Patio-W/D-Crib-PingPong-Sleeps12	$32,063	$226	30%	4	4	1	$212	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Modern Fishtown 4Bed/3Bath w/ Roof-deck + Patio	$54,396	$164	85%	4	3	1	$109	❌	❌	✅	Y / Y	⭐️ 5 (70)
Spacious 4Bd, 3Ba, Center City, Fishtown, Temple!	$26,587	$197	34%	4	3	31	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Central4Bd/4Bath-Crib,Temple,PingPong,W/D,Wifi	$43,451	$230	45%	4	4	2	$209	❌	❌	✅	Y / Y	⭐️ 4.7 (23)
Philly Oasis 4BR+4BA Sleeps 11 w/ Private Backyard	$27,371	$88	80%	4	4	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Philly Opulence 4BR+4BA Condo w/ Private Backyard	$34,991	$148	61%	4	4	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Cozy getaway with backyard and mini golf	$25,835	$80	75%	4	4	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (25)
Stylish home with 4 bedrooms	$29,454	$85	86%	4	4	2	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (23)
Luxurious_:4BR/4BA_W/D_PingPong_Patio_Sleeps12	$62,841	$224	68%	4	4	2	$209	❌	❌	✅	Y / Y	⭐️ 5 (3)
Modern Chic Fishtown/Philly Home w/ Roof Deck!	$61,309	$248	66%	4	4	2	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (19)
4-Unit Bundle	$144,509	$456	77%	4	4	1	$375	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Luxe and charming Philly home	$68,535	$219	84%	4	4	31	$300	❌	❌	✅	Y / Y	⭐️ 3.8 (5)
Philadelphia Gem: Walk to Temple University	$50,444	$179	77%	4	4	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (12)
Pet-Friendly Vacation Rental Near Center City!	$144,493	$642	61%	4	3	3	$165	❌	❌	✅	Y / Y	⭐️ 0 (0)
Fillmore Point Grand	$76,815	$396	53%	4	2	31	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)
Metropolitan_ 4BD/4Bath+W/D+Patio+Crib+Parking	$79,717	$330	66%	4	4	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (6)
Huge home with indoor basketball	$24,685	$95	71%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 3 (7)
Luxe and Comfy Philly home	$30,164	$201	41%	4	3	31	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Entire Home w/ Roof Deck -Best of NoLibs&Fishtown!	$49,804	$168	81%	4	3	31	$250	❌	❌	❌	Y / Y	⭐️ 5 (28)
Philadelphia Gem: Walk to Temple University	$112,549	$357	85%	4	4	2	$207	❌	❌	✅	Y / Y	⭐️ 3 (1)
Temple 4Bd Bliss!	$23,874	$200	31%	4	2	1	$155	❌	❌	✅	Y / Y	⭐️ 0 (0)
Israa’s Owls Nest a Temple Town Treasure	$14,512	$305	13%	4	4	31	$210	❌	❌	❌	Y / Y	⭐️ 5 (21)
Temple Hideaway: 4-Bd Pad	$12,751	$200	15%	4	2	1	$150	❌	❌	❌	Y / N	⭐️ 0 (0)

Return Metrics

183.97% 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)	$19,491	$38,983	$58,475	$77,966	$97,458	$194,917	$584,751
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$14	$30	$46	$64	$83	$195	$1,200
Down Payment	$300	$300	$300	$300	$300	$300	$300
Property Appreciation	$45	$91	$139	$188	$238	$515	$2,140
Total Return	$19,851	$39,405	$58,961	$78,519	$98,080	$195,928	$588,391

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

183.97%

Cap Rate

1,306.19%

Return on Investment

184.53%

1647 N Marshall St Philadelphia, PA, 19122

4 bed • 1 bath • 12 guests

Purchase Price

Est. $7/mo

This property is for sale!

Contact Agent

12144

Airbnb Investor Score

$19,491

Annual Profit

1306.2%

Cap Rate

184.0%

Cash on Cash

$38,245

Annual Revenue

BNBCalc predicts this property will get $213 per night with 62% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 86% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$50,762

Avg annual revenue

62%

Avg occupancy rate

$213

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

$55k

$100k

$145k

$19,492

Profit

Revenue

$38,245

Operating Expenses

$18,652

Operating Income

$19,593

Mortgage & Taxes

$101

Profit (Cash Flow)

$19,492

$10,595

Cash Investment

Down Payment

$300

Renos & Furnishing

$10,250

Closing Costs

$45

Total

$10,595

DSCR Ratio

Strong

193.63

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

183.97%

Cap Rate

1,306.19%

Return on Investment

184.53%

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

$71

Deductible property tax

$15

Your total deduction

-$17,929

Your adjusted annual income

$150,000 - -$17,929 = $167,929

Taxes on $167,929 (30%)

$50,379

Your old tax bill

$45,000

Your new tax bill

$50,379

Estimated tax savings

-$5,379

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: -