BNBCalc Short Term Rental Investment Analysis 2080 Garfield Ave, West Lawn, PA 19609

3 bed • 1 bath • 9 guests • $166,540

BNB

Calc

Annual Revenue

$40,549

Profit (Cash Flow)

$10,364

Cap Rate

13.0%

Annual Revenue

$40,549

AirDNA projects $165/night at 45% occupancy ($27,119). Airbtics projects $182/night at 61% occupancy ($40,549). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $182 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,904	$38,857	$56,571	$79,236
Occupancy	50%	61%	73%	86%
Nightly Rate	$142	$168	$205	$245

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Guesthouse: West Lawn, Wyomissing, Sinking Spring	$21,611	$115	46%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (68)
Riveting industrial townhome in trendy WestReading	$52,532	$202	70%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (65)
Classy Cozy of West Reading	$42,053	$234	47%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (27)
Your Home away from Home!	$28,325	$142	52%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Holistic Healing Retreat	$40,437	$140	77%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (102)
Wyomissing, walk to restaurants, taverns, hospital	$40,364	$121	87%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (104)
Grings Hill Guest Home	$38,084	$180	56%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (62)
Reading Apt, Walk to Shops, Dining & City Park!	$18,724	$135	36%	3	2	3	$104	❌	❌	❌	N / Y	⭐️ 4.3 (42)
Pikeside: Kid Friendly, Balcony & Parking {M}	$31,481	$159	51%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4 (4)
Relax in luxury or enjoy outdoors near Blue Marsh	$31,519	$213	38%	3	3	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (124)
Gasthof Fretz -your Bavarian hideaway!	$41,183	$151	74%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (154)
The Maples - Hot Tub, EV Charger	$52,180	$205	67%	3	2	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (77)
Creekside Cottage	$55,814	$206	72%	3	2	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (244)
Cute Cottage on Candy	$32,282	$142	57%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (31)
Exquisite Home in quiet Bavarian Village	$43,155	$156	73%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
Cozy 2nd Floor 3 bedroom unit w/off-street parking	$23,610	$91	64%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Lancaster County Rental in unique Bavarian Village	$38,021	$174	59%	3	3	3	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
Historic log house in a peaceful Farm setting.	$33,073	$200	42%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
Cozy Cottage with Beautiful Porch Views	$42,266	$201	55%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Mill Road Farmhouse: Restored with Beautiful Pool.	$109,818	$340	86%	3	4	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (90)
Pristine historical farm house on 32 acres.	$29,828	$237	33%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (44)
Split level home - Lancaster County Appeal	$31,953	$171	50%	3	2	2	$55	❌	❌	❌	Y / Y	⭐️ 4.9 (128)
The Hinkletown Farmhouse	$42,682	$161	70%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Scandi-Boho Chic Small Town Getaway - Private Yard	$32,088	$181	46%	3	2	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (146)
Black Bear Lodge @ MiddleCreek	$38,624	$165	61%	3	2	1	$94	❌	✅	❌	Y / Y	⭐️ 4.9 (116)
1867 Stone House on Hopeland Farm - Sleeps 6	$72,775	$281	70%	3	3	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (99)
Cottage on Center Square // Next to Schoolhouse	$31,547	$137	61%	3	2	1	$60	❌	❌	❌	N / Y	⭐️ 4.9 (136)
The Coram Deo Cottage	$50,109	$166	79%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (27)
Glasshouse overlooking the Great Marsh	$28,215	$102	73%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (225)
Broadstone Farm - Beautifully renovated farmhouse	$61,244	$179	91%	3	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (35)
Farm House Oasis - Bucolic Serenity Modern Comfort	$70,062	$209	89%	3	2	2	$65	✅	✅	❌	Y / Y	⭐️ 4.9 (18)
Homestead Guesthouse	$37,109	$136	72%	3	2	1	$90	✅	❌	❌	Y / Y	⭐️ 5 (68)
Little Brick Farmhouse	$35,398	$171	56%	3	2	2	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Blue Mountain House	$71,085	$249	78%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (70)
Well-Appointed Townhome: Heart of West Reading	$32,284	$147	55%	3	1	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (18)
Picturesque 3 bedroom Country home	$33,694	$163	55%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (33)
Eagle's Branch River House	$84,116	$245	93%	3	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (14)
Cheerful 3 bedroom cottage near Poole Forge park	$27,899	$119	61%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (80)
Classy Cozy on Chestnut St	$30,537	$161	49%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (13)

Return Metrics

22.26% 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)	$10,363	$20,727	$31,091	$41,454	$51,818	$103,637	$310,911
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$133,232	$133,232	$133,232	$133,232	$133,232	$133,232	$133,232
Down Payment	$33,308	$33,308	$33,308	$33,308	$33,308	$33,308	$33,308
Property Appreciation	$4,996	$10,142	$15,442	$20,902	$26,525	$57,275	$237,696
Total Return	$181,899	$197,409	$213,073	$228,897	$244,884	$327,452	$715,147

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.26%

Cap Rate

12.96%

Return on Investment

36.5%

2080 Garfield Ave West Lawn, PA, 19609

3 bed • 1 bath • 9 guests

Purchase Price

Est. $799/mo

This property is for sale!

Contact Agent

134

Airbnb Investor Score

$10,363

Annual Profit

13.0%

Cap Rate

22.3%

Cash on Cash

$40,549

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $165/night at 45% occupancy.Projected nightly rate is $182/night at 61% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$42,265

Avg annual revenue

61%

Avg occupancy rate

$182

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

$20k

$50k

$80k

$110k

$10,364

Profit

Revenue

$40,549

Operating Expenses

$18,951

Operating Income

$21,598

Mortgage & Taxes

$11,234

Profit (Cash Flow)

$10,364

$46,554

Cash Investment

Down Payment

$33,308

Renos & Furnishing

$8,250

Closing Costs

$4,996

Total

$46,554

DSCR Ratio

Strong

1.92

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.26%

Cap Rate

12.96%

Return on Investment

36.5%

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

$7,904

Deductible property tax

$1,649

Your total deduction

$7,274

Your adjusted annual income

$150,000 - $7,274 = $142,726

Taxes on $142,726 (30%)

$42,818

Your old tax bill

$45,000

Your new tax bill

$42,818

Estimated tax savings

$2,182

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -