BNBCalc Short Term Rental Investment Analysis 2 Greenway Drive, Doylestown, PA

4 bed • 2 bath • 8 guests • $650,000

BNB

Calc

Annual Revenue

$145,415

Profit (Cash Flow)

$68,984

Cap Rate

17.4%

Annual Revenue

$145,415

AirDNA projects $329/night at 49% occupancy ($58,880). Airbtics projects $450/night at 57% occupancy ($93,685). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $577 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,391	$92,612	$147,515	$211,810
Occupancy	44%	56%	69%	77%
Nightly Rate	$271	$446	$577	$740

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Home in the heart of town	$71,985	$444	44%	4	3	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (41)
RockingHorseAcres* 5 star accommodations	$106,213	$481	59%	4	2	2	$260	❌	❌	✅	Y / Y	⭐️ 5 (38)
Renovated 4/2 Country Home w/ Vaulted Family Room	$31,673	$154	53%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (72)
BUCKS COUNTY HIDDEN GEM SECLUDED ON 10 ACRES	$75,374	$454	45%	4	2.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (170)
Serene Retreat on the Canal	$111,853	$573	53%	4	2.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (47)
Luxury, Huge Roof Deck, Parking & Walk to New Hope	$83,924	$544	42%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (166)
Morgan Hughes Homestead with Game Room and Pool!	$137,243	$620	59%	4	4.5	2	$336	✅	❌	✅	Y / Y	⭐️ 5 (80)
Country home in beautiful Bucks County	$56,979	$259	59%	4	3	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (208)
♛Historic & Spacious Oasis ~ 5★ Location, Backyard	$64,275	$202	83%	4	1.5	4	$160	❌	❌	✅	Y / Y	⭐️ 5 (128)
Quiet & Spacious 4Bdrm 3Bth SFH-Sweet Serendipity	$83,169	$262	83%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (24)
The Manor in New Hope w/hot tub+firepit	$194,302	$1,106	48%	4	4	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (83)
Romantic Relaxing Nature Getaway	$42,579	$319	35%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
3mi->Town, New Hope \| Fire Pit, Yard, Dog-Friendly	$117,808	$459	67%	4	1.5	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (37)
Serene 4BR Farmhouse near Frenchtown	$43,608	$195	59%	4	1.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (54)
Cheerful & Modern Home w/ a Walkout Deck Area	$50,370	$150	90%	4	2.5	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (146)
Great Home! Sesame, Parx, Philly	$55,915	$248	60%	4	1.5	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (47)
Spectacular Townhouse very close- Parx Casino	$57,279	$274	56%	4	2.5	1	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (131)
Minutes to Conshy & KOP w/ parking & biking trail	$51,153	$196	69%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (95)
Centrally Located Family Home w/ Pool	$105,221	$746	38%	4	2.5	2	$104	✅	✅	✅	Y / Y	⭐️ 5 (9)
The Speakeasy	$88,117	$612	39%	4	3.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (50)
Rustic Meets Modern Farmhouse in Bucks County	$51,784	$250	56%	4	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (135)
Getaway Lambertville/New Hope >30 min to Princeton	$100,064	$360	74%	4	2	2	$210	❌	❌	❌	Y / Y	⭐️ 5 (47)
Enjoy the Roman Paradise	$96,700	$635	41%	4	3	1	$100	✅	✅	✅	Y / Y	⭐️ 4.5 (19)
Chalet on Sawmill	$114,003	$482	64%	4	4	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (94)
Porches the entire Gatekeepers house	$120,340	$822	40%	4	4	1	$0	❌	❌	❌	N / Y	⭐️ 5 (2)
Huckleberry Haven - 4 Bedroom Luxury Apartment	$48,754	$238	54%	4	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
Fieldstone Farmhouse /Guest Suite	$94,329	$330	77%	4	1.5	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (37)
New Bridgeport 4Bd 4Ba home near KOP, Valley Forge	$90,233	$363	67%	4	3	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (21)
Spacious and cozy house with private pool	$65,156	$387	46%	4	4	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (20)
Cozy & Cheerful 19th Century Victorian Home.	$57,732	$296	52%	4	2	2	$350	❌	❌	❌	Y / Y	⭐️ 4.6 (15)
Refined and Rustic country home	$266,848	$1,011	72%	4	4	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (51)
Stately Home * Bucks County * Pool	$101,553	$592	45%	4	2.5	3	$300	✅	❌	✅	Y / Y	⭐️ 4.5 (40)
Stately MegaManor Farmhouse near Sesame	$136,702	$450	83%	4	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
In Lambertville Hot tub+Movie Room+fire-pits+pool	$89,377	$740	33%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (54)
The Purple Vase	$80,704	$294	75%	4	3	1	$0	❌	✅	❌	Y / Y	⭐️ 4.6 (154)
Buckingham Mountain Cottage.	$127,346	$685	50%	4	5	2	$275	✅	❌	❌	Y / Y	⭐️ 5 (2)
Private cozy home in East Norriton	$40,220	$450	24%	4	3	3	$350	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
The Lambertville Haven	$135,111	$449	75%	4	2.5	1	$175	❌	✅	✅	Y / Y	⭐️ 5 (64)
Family-Friendly Hatfield Home: 3 Mi to Downtown!	$84,256	$502	43%	4	2.5	2	$217	❌	❌	❌	Y / Y	⭐️ 5 (5)
KOP colonial concepts	$95,368	$367	71%	4	2.5	30	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (4)

Return Metrics

43.11% 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)	$68,983	$137,967	$206,951	$275,934	$344,918	$689,837	$2,069,512
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,385	$13,165	$20,362	$28,004	$36,117	$84,834	$520,000
Down Payment	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000
Property Appreciation	$19,500	$39,585	$60,272	$81,580	$103,528	$223,545	$927,720
Total Return	$224,869	$320,717	$417,586	$515,520	$614,564	$1,128,217	$3,647,232

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

43.11%

Cap Rate

17.35%

Return on Investment

59.29%

2 Greenway Dr Doylestown, Pennsylvania, 18901

4 bed • 2 bath • 8 guests

Purchase Price

Est. $3,118/mo

Inquire about this property

Contact Agent

229

Airbnb Investor Score

$68,983

Annual Profit

17.4%

Cap Rate

43.1%

Cash on Cash

$145,415

Annual Revenue

BNBCalc predicts this property will get $450 per night with 57% 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.

$90,640

Avg annual revenue

57%

Avg occupancy rate

$450

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

$30k

$110k

$185k

$270k

$68,984

Profit

Revenue

$145,415

Operating Expenses

$32,584

Operating Income

$112,831

Mortgage & Taxes

$43,847

Profit (Cash Flow)

$68,984

$160,000

Cash Investment

Down Payment

$130,000

Renos & Furnishing

$10,500

Closing Costs

$19,500

Total

$160,000

DSCR Ratio

Strong

2.57

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

43.11%

Cap Rate

17.35%

Return on Investment

59.29%

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

$30,850

Deductible property tax

$6,435

Your total deduction

-$3,140

Your adjusted annual income

$150,000 - -$3,140 = $153,140

Taxes on $153,140 (30%)

$45,942

Your old tax bill

$45,000

Your new tax bill

$45,942

Estimated tax savings

-$942

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