BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1930 S Woodstock St, Philadelphia, PA 19145

4 bed • 1 bath • 12 guests • $1,700

BNB

Calc

Annual Revenue

$45,970

Profit (Cash Flow)

$26,199

Cap Rate

1547.9%

Annual Revenue

$45,970

AirDNA projects $263/night at 63% occupancy ($60,517). Airbtics projects $217/night at 58% occupancy ($45,969). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 58% occupancy rate, $217 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,234$38,949$73,673$96,068
Occupancy47%55%72%78%
Nightly Rate$117$183$269$323

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Sleek & Posh 4Bed/3.5Bath + RoofDeck - Sleeps 12!

No image available

$34,366
$112
78%
441$118❌❌✅Y / Y⭐️ 4.7 (344)
Spacious and Relaxing Townhome w/Patio -Sleeps 11!

No image available

$33,246
$108
79%
421$110❌❌✅Y / Y⭐️ 4.9 (101)
Newly Renovated 4 Bdrm House w Free Street Parking

No image available

$25,936
$133
51%
422$135❌❌❌Y / Y⭐️ 4.8 (20)
Cheerful & Charming 4 Bdrm Townhome with Fireplace

No image available

$31,811
$180
47%
422$135❌❌❌Y / Y⭐️ 4.6 (30)
360 Degree Views nestled in South Philly

No image available

$100,417
$274
99%
442$130❌❌❌Y / Y⭐️ 5 (60)
Lux Escape | Roof Deck w/ Skyline | Patio

No image available

$18,319
$92
43%
441$160❌❌❌Y / Y⭐️ 4.8 (251)
Dreamy & Cozy Downtown Home with In Law Suite

No image available

$45,516
$189
65%
4431$125❌❌✅Y / Y⭐️ 4.8 (26)
City Luxury with Roofdeck and Free St. Parking

No image available

$38,601
$138
75%
442$120❌❌❌Y / Y⭐️ 4.8 (55)
Spacious Beautiful 3 Story 4bdrm 1.5bth house

No image available

$32,594
$170
49%
421$200❌❌❌N / Y⭐️ 4.8 (38)
Lux Residence | Roof Deck w/ Skyline | Movie Room

No image available

$16,641
$62
55%
431$160❌❌❌Y / Y⭐️ 4.8 (202)
Luxury Hideaway - Ultimate Experience

No image available

$59,962
$269
51%
431$250❌❌❌Y / Y⭐️ 4.7 (66)
Trendy, Modern, & Comfy Home w/Roofdeck + Backyard

No image available

$36,759
$117
77%
431$118❌❌❌Y / Y⭐️ 4.8 (200)
Modern Philly Hideaway | Stunning Rooftop Retreat

No image available

$59,233
$225
71%
432$100❌❌✅Y / Y⭐️ 5 (36)
Beautiful 4 Bedroom*Roof Deck with City view!

No image available

$29,104
$112
71%
4431$149❌❌❌Y / Y⭐️ 4.8 (92)
Large 4B Home/ Rooftop Patio with City Views / Gym

No image available

$61,961
$235
70%
432$250❌❌❌Y / Y⭐️ 5 (90)
Spacious 4BD/3BA, HUGE Roof Deck

No image available

$55,298
$323
45%
432$150❌❌❌Y / Y⭐️ 4.8 (150)
Stunning Townhome w/ City Skyline View & Rooftop!

No image available

$55,701
$270
55%
433$225❌❌❌Y / Y⭐️ 4.8 (54)
Lavish Family Friendly Retreat w/ Pool Table & 85"

No image available

$61,416
$271
60%
431$119❌❌❌Y / Y⭐️ 4.9 (118)
Philly Gem! High End +Roof Deck +Patio +Sleeps 16

No image available

$41,428
$230
48%
4431$135❌❌✅Y / Y⭐️ 4.8 (111)
VILLA DIOR ✯ Luxury Concept w City Skyline View

No image available

$43,341
$244
45%
432$149❌❌✅Y / Y⭐️ 4.9 (53)
Homey & Wonderful 4BR/3BTH + Furnished Roof Deck!

No image available

$32,420
$113
72%
431$108❌❌✅Y / Y⭐️ 4.9 (94)
South Philly Home Away From Home

No image available

$38,327
$176
55%
431$135❌❌✅Y / Y⭐️ 4.7 (27)
Fabulous Open Concept 4Bedroom w/RoofDeck! Sleep10

No image available

$31,721
$113
70%
431$109❌❌✅Y / Y⭐️ 4.8 (181)
Spacious Bright Home w/Patio | Hosted By StayRafa

No image available

$49,513
$178
76%
443$0❌❌✅Y / Y⭐️ 4.8 (62)
Skyline Best Roofdeck Views | 2 miles PENN/CHOP

No image available

$57,869
$304
49%
431$175❌❌✅Y / Y⭐️ 4.6 (72)
TopRoofdeck

No image available

$103,201
$915
30%
4331$248✅✅✅Y / Y⭐️ 5 (41)
Huge Italian Market Townhouse 4bd/2.5ba

No image available

$42,588
$263
43%
432$199❌❌❌Y / Y⭐️ 5 (88)
2 Private Parking Spots - 10 Mins to Center City

No image available

$101,618
$437
61%
431$150❌❌❌Y / Y⭐️ 4.9 (145)
East Passyunk Home w/ gameroom

No image available

$24,136
$130
44%
411$125❌❌❌Y / Y⭐️ 4.8 (33)
Modern 4BD/3BA,Chefs Kitchen,Roofdeck & Spa Baths

No image available

$43,508
$208
52%
432$150❌❌❌Y / Y⭐️ 4.9 (204)
Outstanding High-End 4B/3B - w/RoofDeck + Hot Tub

No image available

$34,603
$118
75%
431$110❌✅✅Y / Y⭐️ 4.7 (71)
Exceptional Townhome - Roof deck+ Hot Tub!

No image available

$33,636
$113
77%
431$118❌❌✅Y / Y⭐️ 4.7 (86)
Exceptional High-End 4B/3B - W/Roofdeck + Hot Tub

No image available

$36,079
$115
79%
431$110❌❌✅Y / Y⭐️ 4.8 (152)
Extraordinary 4BR/3BT - Roof deck + Hot Tub!

No image available

$37,127
$118
82%
431$118❌❌✅Y / Y⭐️ 4.8 (92)
Garden block house, first floor bedroom!

No image available

$37,857
$187
55%
422$125❌❌❌Y / Y⭐️ 4.9 (146)
Chef's Kitchen & Primary Suite-Free Parking

No image available

$82,384
$441
48%
431$160❌❌❌Y / Y⭐️ 4.9 (98)
Skyline Views from our Philadelphia Oasis 4B/4B

No image available

$36,691
$144
59%
443$200❌❌❌Y / Y⭐️ 4.8 (14)

Return Metrics

246.2% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$26,198$52,397$78,596$104,795$130,994$261,988$785,966
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,360$1,360$1,360$1,360$1,360$1,360$1,360
Down Payment$340$340$340$340$340$340$340
Property Appreciation$51$103$157$213$270$584$2,426
Total Return$27,949$54,201$80,454$106,708$132,965$264,273$790,092

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

246.2%

Cap Rate

1,547.85%

Return on Investment

246.84%

property-location

1930 S Woodstock St Philadelphia, PA, 19145

4 bed • 1 bath • 12 guests

Est. $8/mo

Agent

This property is for sale!

Contact Agent

14475

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

229.46

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%

Profit (Cummulative)

$26,199

$1,360

$10,250

$51

$0

Total Gain

$26,267

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

$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: -