1930 S Woodstock St Philadelphia, PA, 19145
4 bed • 1 bath • 12 guests
Est. $8/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$26,198
Annual Profit
1547.9%
Cap Rate
246.2%
Cash on Cash
$45,970
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $263/night at 63% occupancy ($60,517.27). Airbtics projects $217/night at 58% occupancy ($45,969).
Top 46% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$44,531
Avg annual revenue
58%
Avg occupancy rate
$217
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$75k
$105k
Sign up to see the data on 40 all comparables
$26,199
Profit
Revenue
$45,970
Operating Expenses
$19,656
Operating Income
$26,314
Mortgage & Taxes
$115
Profit (Cash Flow)
$26,199
$10,641
Cash Investment
Down Payment
$340
Renos & Furnishing
$10,250
Closing Costs
$51
Total
$10,641
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
246.2%
Cap Rate
1,547.85%
STR Tax Calculator (USA)
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
$81
Deductible property tax
$17
Your total deduction
-$22,763
Your adjusted annual income
$150,000 - -$22,763 = $172,763
Taxes on $172,763 (30%)
$51,829
Your old tax bill
$45,000
Your new tax bill
$51,829
Estimated tax savings
-$6,829
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: -