BNBCalc Short Term Rental Investment Analysis 1942 Tasker St, Philadelphia, PA, 19145

3 bed • 4 bath • 9 guests • $543,400

BNB

Calc

Annual Revenue

$41,181

Profit (Cash Flow)

-$14,508

Cap Rate

4.1%

Annual Revenue

$41,181

AirDNA projects $165/night at 66% occupancy ($39,775). Airbtics projects $205/night at 55% occupancy ($41,181). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55% occupancy rate, $205 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,655	$41,092	$66,336	$95,081
Occupancy	43%	54%	67%	81%
Nightly Rate	$124	$198	$259	$308

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Heart of south Philly	$26,449	$155	41%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 4.2 (10)
Newly renovated 3 bed/2 bath in Point Breeze	$26,332	$127	56%	3	1.5	2	$25	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Work Hard Play Hard-comfortable 3 bedroom row home	$42,198	$205	51%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (29)
Luxury Townhouse w/Roofdeck close to Stadiums	$85,648	$403	56%	3	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (22)
Cheerful & Charming 4 Bdrm Townhome with Fireplace	$39,821	$196	54%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Spacious + Newly Renovated Lux Home and Patio	$30,343	$99	78%	3	3.5	2	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (191)
Sensational 3Bed/2Bath w/GATED PARKING! Sleeps 10!	$62,857	$189	88%	3	2	1	$109	❌	❌	✅	Y / Y	⭐️ 5 (434)
XL Home, Movie Theater, Roof Deck, Parking Spot	$54,199	$186	75%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (134)
No-frills 3BR with 2-car Parking	$31,849	$104	78%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (60)
Lux Property \| Roof Deck w/ Skyline \| Philadelphia	$112,996	$333	90%	3	2.5	1	$119	❌	❌	❌	Y / Y	⭐️ 5 (229)
Large 3 BR W/Free Street Parking	$89,978	$278	84%	3	2	1	$115	❌	❌	✅	Y / Y	⭐️ 4.5 (69)
Peaceful Zen Getaway in the City	$35,882	$118	79%	3	3	3	$160	❌	❌	✅	Y / Y	⭐️ 5 (43)
Philly Philly Special	$24,504	$147	43%	3	2.5	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Modern Cozy South Philadelphia Three Bedroom Home	$24,279	$117	51%	3	1.5	3	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (60)
Bright & Renovated 3B3BR in Heart of South Philly	$37,623	$186	55%	3	2	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (91)
Modern-Chic Living in the Heart of Center City	$61,652	$227	73%	3	2.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (128)
Double Decker Roofdeck! Gorgeous View in Passyunk!	$61,711	$282	57%	3	1.5	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (107)
South Philly - Pool Table - Deck - Sleeps 1 to7	$75,598	$306	64%	3	2.5	2	$162	✅	❌	✅	Y / Y	⭐️ 5 (81)
Newly Renovated Home in South Philly	$36,007	$177	54%	3	1.5	2	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Amazing Center City 3BR/1BTH w/Roof Deck Sleeps 6!	$35,722	$115	81%	3	1	1	$94	❌	❌	✅	Y / Y	⭐️ 5 (71)
Location! Entire home in the heart of Philly	$18,176	$206	23%	3	1	2	$125	❌	❌	❌	Y / N	⭐️ 5 (37)
Modern City Living	$55,844	$272	54%	3	3	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (15)
Urban Comfort: Townhouse in South Philly	$22,454	$205	28%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (17)
Beautiful Airbnb In Philly	$26,519	$104	61%	3	2	1	$125	✅	❌	❌	Y / Y	⭐️ 4.5 (42)
Beautiful Vacation Home	$39,272	$368	28%	3	2	1	$119	❌	❌	❌	Y / Y	⭐️ 5 (157)
Charming Grad Hospital Townhouse - dog friendly	$93,178	$461	52%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (58)
Renovated home in SP	$21,212	$155	37%	3	2	2	$40	❌	❌	❌	Y / N	⭐️ 4 (26)
Spacious Home W/ Garage & Patio Hosted By StayRafa	$47,320	$201	60%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (39)
Hidden Kimball Jewel close to Center City	$20,314	$101	49%	3	1	2	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
3Br + Large Basement! Sleeps 12	$93,766	$274	88%	3	1.5	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
Full Home! Chic & Comfy Urban 3 Bed 1.5 Bath Patio	$22,544	$110	47%	3	1.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (21)
Ultra-Modern & Spacious 3bd/3br City Townhome!	$31,500	$214	38%	3	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
No Cleaning Fees ! True Blue Beauty	$24,880	$206	33%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (25)
Newly renovated 3 bedroom home that sleeps 5.	$24,716	$98	66%	3	1	3	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
New Spacious Home \| Hosted By StayRafa	$62,806	$286	60%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (45)
* * Modern Stylish Philadelphia Home * *	$25,766	$160	44%	3	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
3BR City Retreat with Home Theatre	$54,233	$239	62%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (25)
Beautiful bedroom house in South Philly.	$21,979	$111	53%	3	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (72)
South Philly Townhouse: Urban Serenity Awaits!	$20,748	$225	23%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
Brice palace	$19,600	$255	21%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (10)

Return Metrics

-10.82% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$14,508	-$29,016	-$43,525	-$58,033	-$72,541	-$145,083	-$435,250
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$434,720	$434,720	$434,720	$434,720	$434,720	$434,720	$434,720
Down Payment	$108,680	$108,680	$108,680	$108,680	$108,680	$108,680	$108,680
Property Appreciation	$16,302	$33,093	$50,387	$68,201	$86,549	$186,884	$775,574
Total Return	$545,193	$547,476	$550,262	$553,568	$557,407	$585,200	$883,723

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.82%

Cap Rate

4.07%

Return on Investment

5.32%

1942 Tasker St Philadelphia, Pennsylvania, 19145

3 bed • 4 bath • 9 guests

Purchase Price

Est. $2,606/mo

Inquire about this property

Contact Agent

$543,400

Zestimate

Philadelphia

Guide

Zoning

Market

Guide

Laws

Market Data

-35

Airbnb Investor Score

-$14,508

Annual Profit

4.1%

Cap Rate

-10.8%

Cash on Cash

$41,181

Annual Revenue

BNBCalc predicts this property will get $205 per night with 55% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$43,561

Avg annual revenue

55%

Avg occupancy rate

$205

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

$50k

$80k

$115k

-$14,508

Profit

Revenue

$41,181

Operating Expenses

$19,034

Operating Income

$22,148

Mortgage & Taxes

$36,656

Profit (Cash Flow)

-$14,508

$133,982

Cash Investment

Down Payment

$108,680

Renos & Furnishing

$9,000

Closing Costs

$16,302

Total

$133,982

DSCR Ratio

Weak

0.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.82%

Cap Rate

4.07%

Return on Investment

5.32%

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

$25,790

Deductible property tax

$5,380

Your total deduction

$69,584

Your adjusted annual income

$150,000 - $69,584 = $80,416

Taxes on $80,416 (30%)

$24,125

Your old tax bill

$45,000

Your new tax bill

$24,125

Estimated tax savings

$20,875

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:

958 sqft

Year built:

2017

Size:

2,700 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air, Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 958 sqft

Building area: 2,700 sqft

Garage: No

Heating: Forced air, gas

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: Territorial

Parking: -

Amenities: -

Price per square foot: $201

Lot Info

Zoning: -

Land Use: -

Parcel Number: 363069700

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $550,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $543,400

Schools