BNBCalc Short Term Rental Investment Analysis 1851 N Judson St, Philadelphia, PA 19121

3 bed • 1 bath • 9 guests • $64,900

BNB

Calc

Annual Revenue

$38,793

Profit (Cash Flow)

$15,692

Cap Rate

30.9%

Annual Revenue

$38,793

AirDNA projects $247/night at 43% occupancy ($38,792). Airbtics projects $178/night at 52% occupancy ($33,806). Airbtics predicts this property will perform in the 35% revenue percentile

BNB Calc projects a 43% occupancy rate, $247 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,818	$40,408	$46,304	$55,129
Occupancy	45%	57%	60%	66%
Nightly Rate	$164	$175	$189	$205

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
THE ROOFTOP LOUNGE	$37,215	$164	62%	3	2	31	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (161)
Bright 3BR/2.5BT Townhouse+Patio Sleeps 8!	$25,661	$123	57%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (36)
THE LERRAMY GOLD LUX	$48,074	$185	71%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (90)
Contemporary Haven - 2FLR/3BDR/3BTH & Patio	$40,953	$164	57%	3	3	31	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (115)
Bright & Comfortable 3BR/3BT w/Patio - Sleeps 12!	$37,774	$166	57%	3	3	31	$108	❌	❌	✅	Y / Y	⭐️ 4.7 (38)
Cozy Home Located Near Downtown 3BR/2BA	$33,669	$191	41%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (36)
No Cleaning Fees ! Brewerytown Beauty	$38,328	$238	44%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Beautiful Home \| Lux Bath \| WiFi \| TVs \| Laundry	$50,859	$184	66%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.4 (72)
Breathtaking Brewery Town House	$29,412	$164	49%	3	2	31	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (28)

Return Metrics

67.7% 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)	$15,691	$31,383	$47,074	$62,766	$78,457	$156,915	$470,747
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$51,920	$51,920	$51,920	$51,920	$51,920	$51,920	$51,920
Down Payment	$12,980	$12,980	$12,980	$12,980	$12,980	$12,980	$12,980
Property Appreciation	$1,947	$3,952	$6,017	$8,145	$10,336	$22,320	$92,629
Total Return	$82,538	$100,235	$117,992	$135,811	$153,694	$244,135	$628,276

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

67.7%

Cap Rate

30.92%

Return on Investment

78.85%

1851 N Judson St Philadelphia, PA, 19121

3 bed • 1 bath • 9 guests

Purchase Price

Est. $311/mo

This property is for sale!

Contact Agent

417

Airbnb Investor Score

$15,691

Annual Profit

30.9%

Cap Rate

67.7%

Cash on Cash

$38,793

Annual Revenue

This property is projected to be in the top 35% revenue percentile compared to similar properties nearby.
Projected nightly rate is $247/night at 43% occupancy.Projected nightly rate is $178/night at 52% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

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

$35,643

Avg annual revenue

52%

Avg occupancy rate

$178

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

$25k

$40k

$50k

$15,692

Profit

Revenue

$38,793

Operating Expenses

$18,723

Operating Income

$20,070

Mortgage & Taxes

$4,378

Profit (Cash Flow)

$15,692

$23,177

Cash Investment

Down Payment

$12,980

Renos & Furnishing

$8,250

Closing Costs

$1,947

Total

$23,177

DSCR Ratio

Strong

4.58

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

67.7%

Cap Rate

30.92%

Return on Investment

78.85%

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

$3,080

Deductible property tax

$643

Your total deduction

-$8,124

Your adjusted annual income

$150,000 - -$8,124 = $158,124

Taxes on $158,124 (30%)

$47,437

Your old tax bill

$45,000

Your new tax bill

$47,437

Estimated tax savings

-$2,437

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: -