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 Rental Arbitrage Analysis 1707 Rittenhouse Square, Philadelphia, PA 19103, USA

1 bed • 2 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$37,416

Profit (Cash Flow)

$9,012

Cash on Cash Return

130.6%

Annual Revenue

$37,416

AirDNA projects $197/night at 57% occupancy ($41,013).

BNB Calc projects a 52% occupancy rate, $197 rate per night.

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


Return Metrics

130.6% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$9,011$18,023$27,034$36,046$45,057$90,115$270,347
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$9,011$18,023$27,034$36,046$45,057$90,115$270,347

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

130.6%

Payback Period Days

279

Return on Investment

130.6%

property-location

1707 Rittenhouse Square Philadelphia, Pennsylvania, 19103-6109

1 bed • 2 bath • 2 guests

Agent

Inquire about this property

Contact Agent

Philadelphia

Guide

Zoning

Market

Guide


Laws


Market Data

$37,416

Annual Revenue


AirDNA projects $197/night at 57% occupancy ($41,013.24).

Top 101% of comparables

Top 101% of comparables


$9,012

Profit

Revenue

$37,416

Operating Expenses

$804

Operating Income

$36,612

Net Effective Rent

$27,600

Profit (Cash Flow)

$9,012

$6,900

Cash Investment

Renos & Furnishing

$4,500

Setup Costs

$2,400

Total

$6,900

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

130.6%

Payback Period Days

279