BNBCalc Short Term Rental Investment Analysis 1900 S 16th St, Philadelphia, PA 19145, USA

4 bed • 2.5 bath • 12 guests • $1

BNB

Calc

Annual Revenue

$96,512

Profit (Cash Flow)

$77,125

Cap Rate

7712550.5%

Annual Revenue

$96,512

AirDNA projects $367/night at 72% occupancy ($96,512).

BNB Calc projects a 72% occupancy rate, $367 rate per night.

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

Return Metrics

725.87% 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)	$77,125	$154,250	$231,376	$308,501	$385,627	$771,254	$2,313,763
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	$1
Total Return	$77,126	$154,251	$231,377	$308,502	$385,628	$771,255	$2,313,765

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

725.87%

Cap Rate

7,712,550.48%

Return on Investment

725.87%

1900 S 16th St Philadelphia, Pennsylvania, 19145

4 bed • 2.5 bath • 12 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Philadelphia

Guide

Zoning

Market

Guide

Laws

Market Data

$96,512

Annual Revenue

Projected nightly rate is $367/night at 72% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$77,125

Profit

Revenue

$96,512

Operating Expenses

$19,387

Operating Income

$77,126

Mortgage & Taxes

Profit (Cash Flow)

$77,125

$10,625

Cash Investment

Down Payment

Renos & Furnishing

$10,625

Closing Costs

Total

$10,625

DSCR Ratio

Strong

1143330.95

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

725.87%

Cap Rate

7,712,550.48%

Return on Investment

725.87%

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

Deductible property tax

Your total deduction

-$75,659

Your adjusted annual income

$150,000 - -$75,659 = $225,659

Taxes on $225,659 (30%)

$67,698

Your old tax bill

$45,000

Your new tax bill

$67,698

Estimated tax savings

-$22,698

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com