BNBCalc Short Term Rental Investment Analysis 1925 Page St, Philadelphia, PA, 19121

3 bed • 1.5 bath • 9 guests • $150,000

BNB

Calc

Annual Revenue

$43,194

Profit (Cash Flow)

$13,780

Cap Rate

15.9%

Annual Revenue

$43,194

AirDNA projects $188/night at 43% occupancy ($29,526). Airbtics projects $178/night at 44% occupancy ($28,605). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 54% occupancy rate, $219 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,483	$26,346	$45,846	$69,465
Occupancy	31%	43%	54%	68%
Nightly Rate	$115	$163	$219	$267

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Diamond Suite Hideaway	$34,795	$146	64%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Luxury 3Bed\|3Bath Apt- Central	$48,021	$386	31%	3	3	2	$197	❌	❌	✅	Y / Y	⭐️ 5 (13)
Spacious 3BR w/ Movie Theater Near Fairmount Park	$25,254	$112	55%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
85" TV \| Private Roofdeck \| Spacious Philly Home	$27,810	$109	61%	3	3	2	$150	❌	❌	✅	Y / N	⭐️ 4.3 (20)
3BR/2Bath Brewerytown Rooftop & BBQ!	$35,807	$118	73%	3	2	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (29)
Contemporary Haven - 2FLR/3BDR/3BTH & Patio	$34,788	$165	52%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (118)
\| Entire Bi-Level 3-BR 3-BA Apt Near Temple Campus	$23,889	$140	40%	3	3	1	$120	❌	❌	❌	Y / Y	⭐️ 3.9 (12)
\| Cozy Bi-Level 3-BR 3-BA Apt Near Temple Campus	$8,942	$81	29%	3	3	1	$30	❌	❌	❌	N / Y	⭐️ 4.3 (63)
Chic twin house near Center.	$21,240	$106	53%	3	1	3	$79	❌	❌	✅	Y / Y	⭐️ 4.7 (34)
Lovely Cottage, Bamboo flrs, Fireplace,Sleeps 4	$33,677	$129	68%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
❤️ Modern 3 BR 2 BA with Patio ❤️	$12,802	$159	22%	3	2	31	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (77)
Breathtaking Brewery Town House	$17,202	$188	25%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Bright & Comfortable 3BR/3BT w/Patio - Sleeps 12!	$31,318	$199	43%	3	3	31	$108	❌	❌	✅	Y / Y	⭐️ 4.7 (38)
Long Stay! Brewerytown 3bed/2bath w/ Rooftop	$30,651	$222	37%	3	2	31	$170	❌	❌	❌	Y / Y	⭐️ 5 (38)
LUX Condo near The Met, Temple w/ Movie Lounge	$22,891	$105	48%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
The Philly Black House	$9,150	$204	11%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
SLC Luxury Condo \| Ez Parking	$40,217	$326	31%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Luxurious 3bdr Townhouse w/ Theater & Game Room	$27,251	$219	34%	3	2	31	$150	❌	❌	❌	Y / Y	⭐️ 5 (72)
THE ROOFTOP LOUNGE	$32,808	$166	54%	3	2	31	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (161)
Cozy Home Located Near Downtown 3BR/2BA	$15,132	$116	32%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (36)
Luxury 3Bed\|3Bath Apt- Central	$34,318	$182	48%	3	3	31	$197	❌	❌	✅	Y / Y	⭐️ 4.9 (8)
New 3BR/2BA w/Patio & Firepit	$66,937	$233	77%	3	2	31	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Temple Oasis - 15 min from downtown	$15,298	$95	44%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (27)
Modern Luxury Escape w/Movie Screen & Backyard Fun	$52,408	$333	43%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Bright 3BR/2.5BT Townhouse+Patio Sleeps 8!	$22,986	$157	40%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (36)
SLC Luxury Condo \| Ez Parking	$31,415	$250	33%	3	4	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
New 3BR/2BA & Rooftop w/ Firepit	$58,093	$256	62%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Amazing 3 bd house near Temple	$12,590	$86	40%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
SLR Lux Townhome \| Ez Parking \| 5 min - Rocky Step	$41,392	$263	43%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (16)
LUX 3bdr Townhome w/Theater	$15,579	$266	16%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Bi-Level Private 3 Bdrm Apt by Temple University M	$11,682	$152	21%	3	1	4	$0	❌	❌	✅	N / N	⭐️ 3.5 (2)
Temple Oasis - 15 min from downtown	$39,560	$115	94%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Brewerytown 3BR Modern Retreat	$36,214	$194	51%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (10)
Stylish Private Home-Brewerytown	$29,280	$80	100%	3	2	31	$140	❌	❌	❌	Y / Y	⭐️ 5 (2)
Fun Condo Near Center City	$12,346	$281	12%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (3)
Private Roofdeck \| 85" TV \| EZ Free Street Parking	$38,250	$190	55%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (22)
Lux Townhome \| 5 min-Rocky Step	$8,842	$161	15%	3	3	1	$150	❌	❌	✅	Y / N	⭐️ 0 (0)
Cozy 3Bedroom Apartment DownTown	$17,641	$100	47%	3	1	2	$30	❌	❌	❌	Y / Y	⭐️ 0 (0)
Spacious Condo w/ King Bed, minutes to Center City	$31,426	$140	52%	3	2	1	$115	❌	❌	❌	Y / Y	⭐️ 0 (0)
Modern 3BR/2Bath w/ Rooftop & BBQ Long Stay	$23,483	$207	31%	3	2	14	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

32.14% 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)	$13,780	$27,560	$41,340	$55,120	$68,900	$137,800	$413,401
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,473	$3,038	$4,699	$6,462	$8,334	$19,577	$120,000
Down Payment	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000
Property Appreciation	$4,500	$9,135	$13,909	$18,826	$23,891	$51,587	$214,089
Total Return	$49,753	$69,733	$89,948	$110,409	$131,126	$238,964	$777,490

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.14%

Cap Rate

15.93%

Return on Investment

46.07%

1925 Page St Philadelphia, Pennsylvania, 19121

3 bed • 1.5 bath • 9 guests

Purchase Price

Est. $719/mo

Inquire about this property

Contact Agent

Philadelphia

Guide

Zoning

Market

Guide

Laws

Market Data

187

Airbnb Investor Score

$13,780

Annual Profit

15.9%

Cap Rate

32.1%

Cash on Cash

$43,194

Annual Revenue

BNBCalc predicts this property will get $178 per night with 44% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$28,334

Avg annual revenue

44%

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

$10k

$25k

$45k

$70k

$13,780

Profit

Revenue

$43,194

Operating Expenses

$19,295

Operating Income

$23,899

Mortgage & Taxes

$10,119

Profit (Cash Flow)

$13,780

$42,875

Cash Investment

Down Payment

$30,000

Renos & Furnishing

$8,375

Closing Costs

$4,500

Total

$42,875

DSCR Ratio

Strong

2.36

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.14%

Cap Rate

15.93%

Return on Investment

46.07%

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

$7,119

Deductible property tax

$1,485

Your total deduction

$2,236

Your adjusted annual income

$150,000 - $2,236 = $147,764

Taxes on $147,764 (30%)

$44,329

Your old tax bill

$45,000

Your new tax bill

$44,329

Estimated tax savings

$671

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