BNBCalc Short Term Rental Investment Analysis 1731 W North St, Bethlehem, PA 18018

3 bed • 1 bath • 9 guests • $265,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$46,426

Profit (Cash Flow)

$8,835

Cap Rate

10.1%

Annual Revenue

$46,426

AirDNA projects $229/night at 45% occupancy ($37,638). Airbtics projects $223/night at 57% occupancy ($46,426). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 57% occupancy rate, $223 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,822	$37,308	$69,815	$103,275
Occupancy	46%	53%	66%	79%
Nightly Rate	$140	$183	$279	$345

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Downtown Hound: opulent oasis @ Moravian U!	$49,054	$193	66%	3	1	1	$75	✅	❌	✅	Y / Y	⭐️ 4.8 (112)
Bethlehem With A View!	$42,329	$140	79%	3	1	2	$80	❌	❌	❌	Y / N	⭐️ 4.8 (26)
View Of Bethlehem	$40,439	$134	78%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Bethlehem Retreat	$42,659	$183	61%	3	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.8 (38)
Historic Luxury Boutique Hotel - Whole 4th Floor	$108,137	$907	31%	3	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Family-Friendly Allentown Abode w/ Backyard!	$41,839	$250	43%	3	1	2	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
COZY ULTRA CLEAN HOME in Allentown, Lehigh Valley	$34,269	$165	53%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (76)
Beautiful 3 Bedroom Home in the Heart of Bethlehem	$25,034	$152	45%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Downtown Allentown Stay	$29,998	$239	32%	3	1	2	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
Beautiful home in Historic, Downtown Bethlehem	$47,843	$152	78%	3	2	1	$89	❌	❌	❌	Y / Y	⭐️ 5 (388)
Bright and Modern 3 bedroom home in Allentown	$83,663	$374	58%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (19)
Cozy Allentown Home	$33,118	$177	50%	3	1	1	$30	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
A home to enjoy the charms of Allentown	$27,527	$109	69%	3	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.8 (30)
3 bedroom house w/King Suite. Kitchen. Great yard!	$38,621	$137	70%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (182)
Lovely 3 bedroom Apartment In Allentown.	$37,319	$110	81%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (93)
The Spotless Gem!	$41,011	$232	46%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (19)
The Star of Bethlehem	$30,708	$174	47%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.4 (31)
Hamilton Festivals & Dining (monthly available)	$55,414	$292	50%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (143)
Allentown Townhome w/ Deck - 3 Mi to PPL Center!	$54,022	$180	82%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Singles, Couples, family, fun retreat	$39,625	$161	66%	3	2	1	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Belle of Bethlehem City	$51,063	$345	39%	3	2	3	$180	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
1890 RESTORED BARN - COZY/WARM/RELAXING	$31,412	$128	64%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (132)
☆NEW☆Cozy✔WiFi❤HBO Max✔Office☆Clean!	$68,469	$183	97%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (169)
Comfortable house in the heart of Allentown	$30,574	$144	54%	3	2	3	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (90)
Allentown Dorney Park& PPL Ctr (monthly available)	$49,136	$251	50%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (274)
Bethlehem Bliss: 10min walk to Historic Bethlehem!	$68,274	$311	59%	3	2	2	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Countryside Villa on 13 Acres with Outdoor Hot Tub	$77,375	$345	58%	3	2	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (104)
3 Bedroom Retreat with Park View	$17,174	$102	46%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Modern house in Bethlehem, the Christmas city.	$40,597	$299	35%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
NEW Luxury Getaway Near Historic Bethlehem	$35,878	$126	74%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (208)
Bundle of happiness in a townhouse ”	$44,393	$140	83%	3	2	4	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (59)
Classic 1920s West End Duplex	$56,715	$298	52%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (36)
Black Cherry	$15,006	$100	41%	3	3	1	$0	❌	❌	❌	Y / N	⭐️ 4.6 (12)
Chic town house in cud-a-sec near Emmaus triangle	$22,313	$112	51%	3	2	3	$150	❌	❌	❌	N / Y	⭐️ 4.6 (57)
Wind Creek Casino! SVCC, Dorney, Lehi U, SO Cozy	$29,177	$308	25%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (16)
Home in Allentown \| LVIA Airport \| 3 Bedroom	$52,231	$275	48%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 4.4 (5)
The Edamame House	$40,097	$200	52%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (14)
Relax & Relief	$46,048	$240	51%	3	2	2	$80	✅	❌	✅	Y / Y	⭐️ 5 (17)
The Moravian Star-Parking & Pets	$51,148	$225	61%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (3)
Close to Wind Creek/Events/Food! ✔Hot-tub ✔Garage	$83,820	$347	66%	3	1	2	$0	❌	✅	❌	Y / Y	⭐️ 4.9 (25)

Return Metrics

12.76% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,834	$17,669	$26,504	$35,338	$44,173	$88,346	$265,040
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,603	$5,367	$8,301	$11,417	$14,724	$34,586	$212,000
Down Payment	$53,000	$53,000	$53,000	$53,000	$53,000	$53,000	$53,000
Property Appreciation	$7,950	$16,138	$24,572	$33,259	$42,207	$91,137	$378,224
Total Return	$72,388	$92,175	$112,378	$133,015	$154,105	$267,071	$908,265

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.76%

Cap Rate

10.07%

Return on Investment

28.01%

1731 W North St Bethlehem, PA, 18018

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,271/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$8,834

Annual Profit

10.1%

Cap Rate

12.8%

Cash on Cash

$46,426

Annual Revenue

BNBCalc predicts this property will get $223 per night with 57% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$45,338

Avg annual revenue

57%

Avg occupancy rate

$223

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

$15k

$45k

$75k

$110k

$8,835

Profit

Revenue

$46,426

Operating Expenses

$19,715

Operating Income

$26,711

Mortgage & Taxes

$17,876

Profit (Cash Flow)

$8,835

$69,200

Cash Investment

Down Payment

$53,000

Renos & Furnishing

$8,250

Closing Costs

$7,950

Total

$69,200

DSCR Ratio

Strong

1.49

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.76%

Cap Rate

10.07%

Return on Investment

28.01%

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

$12,577

Deductible property tax

$2,623

Your total deduction

$18,557

Your adjusted annual income

$150,000 - $18,557 = $131,443

Taxes on $131,443 (30%)

$39,433

Your old tax bill

$45,000

Your new tax bill

$39,433

Estimated tax savings

$5,567

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -