BNBCalc Short Term Rental Investment Analysis 1735 W Oxford St, Philadelphia, PA 19121

2 bed • 1 bath • 6 guests • $995

BNB

Calc

Annual Revenue

$41,985

Profit (Cash Flow)

$22,780

Cap Rate

2296.2%

Annual Revenue

$41,985

AirDNA projects $174/night at 44% occupancy ($27,963). Airbtics projects $209/night at 55% occupancy ($41,984). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 55% occupancy rate, $209 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,249	$30,973	$55,321	$117,343
Occupancy	40%	49%	70%	80%
Nightly Rate	$120	$161	$201	$384

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming condo Across from the MET/w Elevator	$14,579	$113	32%	2	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Newly renovated modernized apartment	$39,211	$128	73%	2	2	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (98)
Huge apt. Parking! City view.	$64,557	$244	70%	2	3	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (50)
A place to relax-Condo in Philly 2BD/2BA	$18,136	$110	42%	2	2	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (38)
Modern (2BR/2BA) Rooftop Deck w/Hammock	$30,683	$161	49%	2	2	2	$115	❌	❌	✅	Y / Y	⭐️ 4.9 (58)
Near Fairmount Broad 2-lvl Modern Chic Condo.	$33,512	$187	46%	2	2	2	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (181)
King Beds \| Balcony \| Gym \| Close to The Met	$53,150	$166	86%	2	2	1	$30	❌	❌	✅	Y / Y	⭐️ 4.8 (89)
Ludlow Heights 2 Bed Apt. - Private Rooftop Deck	$46,763	$127	90%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (207)
XL Two Story Luxury Unit w/ FREE Street Parking!	$19,954	$67	70%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (164)
Family Friendly Art Museum Gem w Private Rooftop	$70,432	$479	38%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (158)
Cozy North PHL Row Home/Temple Univ/ FREE parking	$16,915	$115	35%	2	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Huge 2BD Apt w. Office, Views, Historic Building	$90,725	$717	33%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
P2E - 2bedrooms 2bath new construction, MET-3min	$54,432	$216	65%	2	2	2	$104	❌	❌	❌	Y / Y	⭐️ 3.5 (4)
Entire Apt * Cool Water Bath Jacuzzi & Elec. Sauna	$36,329	$185	43%	2	2	1	$200	❌	✅	❌	Y / Y	⭐️ 4.8 (193)
Bright & Comfy - 2BR/2BT with Private Roofdeck!	$26,670	$126	53%	2	2	31	$78	❌	❌	✅	Y / Y	⭐️ 4.7 (41)

Return Metrics

351.6% 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)	$22,779	$45,559	$68,338	$91,118	$113,898	$227,796	$683,389
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$796	$796	$796	$796	$796	$796	$796
Down Payment	$199	$199	$199	$199	$199	$199	$199
Property Appreciation	$29	$60	$92	$124	$158	$342	$1,420
Total Return	$23,804	$46,614	$69,426	$92,238	$115,051	$229,133	$685,804

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

351.6%

Cap Rate

2,296.15%

Return on Investment

352.21%

1735 W Oxford St Philadelphia, PA, 19121

2 bed • 1 bath • 6 guests

Purchase Price

Est. $5/mo

This property is for sale!

Contact Agent

21457

Airbnb Investor Score

$22,779

Annual Profit

2296.2%

Cap Rate

351.6%

Cash on Cash

$41,985

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $174/night at 44% occupancy.Projected nightly rate is $209/night at 55% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

15 Airbnb Comparables

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

$41,069

Avg annual revenue

55%

Avg occupancy rate

$209

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

$40k

$65k

$90k

$22,780

Profit

Revenue

$41,985

Operating Expenses

$19,138

Operating Income

$22,847

Mortgage & Taxes

$67

Profit (Cash Flow)

$22,780

$6,479

Cash Investment

Down Payment

$199

Renos & Furnishing

$6,250

Closing Costs

$30

Total

$6,479

DSCR Ratio

Strong

340.39

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

351.6%

Cap Rate

2,296.15%

Return on Investment

352.21%

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

$47

Deductible property tax

$10

Your total deduction

-$21,819

Your adjusted annual income

$150,000 - -$21,819 = $171,819

Taxes on $171,819 (30%)

$51,546

Your old tax bill

$45,000

Your new tax bill

$51,546

Estimated tax savings

-$6,546

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

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: -