BNBCalc Short Term Rental Investment Analysis 2109 Delmar Drive, Folcroft, PA

3 bed • 1 bath • 10 guests • $211,400

BNB

Calc

Annual Revenue

$54,597

Profit (Cash Flow)

$31,726

Cap Rate

16.0%

Annual Revenue

$54,597

AirDNA projects $142/night at 46% occupancy ($23,857). Airbtics projects $183/night at 64% occupancy ($42,777). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 74% occupancy rate, $202 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,433	$40,689	$57,236	$89,017
Occupancy	54%	67%	74%	84%
Nightly Rate	$134	$159	$202	$279

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming Glenolden House Near Airport & Stadium	$36,389	$174	54%	3	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (25)
Fly to the Airport - Three Bedroom House	$26,481	$94	74%	3	1	2	$85	❌	❌	❌	N / Y	⭐️ 4.5 (212)
Stylish 3-Bdrm Home Near Airport, Stadiums & City	$37,916	$127	77%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (91)
Modern 3 bedroom home with finished basement.	$38,236	$161	60%	3	3.5	1	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (97)
COZY Airport Retreat	$26,542	$125	49%	3	1	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (57)
Complete package	$51,291	$143	98%	3	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Philly Zen Home near Temple U FREE Street Parking	$24,433	$125	50%	3	2	1	$110	❌	❌	❌	Y / Y	⭐️ 4.3 (10)
Green Kitchen-2carsdriveway-7 mins from airport	$55,733	$243	62%	3	2	31	$135	❌	❌	❌	Y / Y	⭐️ 5 (54)
Kingdom luxury	$58,839	$326	47%	3	2.5	2	$280	❌	❌	❌	Y / Y	⭐️ 5 (14)
Yeadon Townhome w/ Porch, 7 Mi to Center City	$54,416	$228	60%	3	1	2	$207	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Quaint Lansdowne Getaway Near Downtown Philly!	$55,005	$201	73%	3	1	2	$62	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Luxury & Cozy (1 King+2 Queen)-University City	$66,930	$199	91%	3	1.5	1	$93	❌	❌	❌	Y / Y	⭐️ 5 (58)
15 minutes to PHL \| Hare Street House	$55,950	$208	73%	3	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (51)
Spacious + Newly Renovated Lux Home and Patio	$30,343	$99	78%	3	3.5	2	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (191)
Bright & Renovated 3B3BR in Heart of South Philly	$37,623	$186	55%	3	2	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (91)
Cheerful & Charming 4 Bdrm Townhome with Fireplace	$39,821	$196	54%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Black Oak Rest	$29,529	$115	68%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (123)
XL Home, Movie Theater, Roof Deck, Parking Spot	$54,199	$186	75%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (134)
Stylish 3 bedroom in Suburbs - Very Walkable Area	$37,612	$137	69%	3	1	2	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
Newly Renovated Home in South Philly	$36,007	$177	54%	3	1.5	2	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
3BR South Philly House \| Mins away from Stadiums	$43,296	$153	71%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (43)
Stylish 3BR near Philly airport	$37,442	$116	86%	3	1.5	5	$100	❌	❌	✅	Y / Y	⭐️ 5 (9)
Cozy Home close to Philly	$43,118	$148	74%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (7)
Sprawling 3B/1B w/Sunroom Overlooking Town Center	$40,383	$158	67%	3	1	1	$100	❌	❌	✅	N / Y	⭐️ 5 (22)
Fully Furnished 3 Bedroom Home with Deck!	$19,610	$192	25%	3	1	2	$125	❌	❌	❌	N / N	⭐️ 4.5 (28)
Great Place To Stay	$31,810	$142	59%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
Suburban Home w/ Backyard Patio < 7 Miles to Dtwn!	$42,141	$148	74%	3	2	4	$269	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Beautiful Vacation Home	$39,272	$368	28%	3	2	1	$119	❌	❌	❌	Y / Y	⭐️ 5 (157)
Large 3 BR W/Free Street Parking	$89,978	$278	84%	3	2	1	$115	❌	❌	✅	Y / Y	⭐️ 4.5 (69)
Lovely 3 BR. Philly & Airport. Free parking	$31,787	$112	73%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Beautiful 3 bedroom w parking just mins to airport	$30,585	$102	80%	3	3	7	$125	❌	❌	❌	N / N	⭐️ 4.6 (60)
Modern Cozy South Philadelphia Three Bedroom Home	$24,279	$117	51%	3	1.5	3	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (60)
Renovated home in SP	$21,212	$155	37%	3	2	2	$40	❌	❌	❌	Y / N	⭐️ 4 (26)
Heart of south Philly	$26,449	$155	41%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 4.2 (10)
Chic Philadelphia Townhome in University City!	$104,311	$458	61%	3	2	2	$171	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Comfy Home Away from Home, L.L.C	$56,667	$167	88%	3	1	1	$120	✅	❌	✅	Y / Y	⭐️ 5 (102)
Cheerful 3 bedroom home free parking on premise	$27,693	$150	49%	3	1	2	$99	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Modern-Chic Living in the Heart of Center City	$61,652	$227	73%	3	2.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (128)
Luxury in Ritt Sq. \| Parking \| Hosted By StayRafa	$84,321	$294	76%	3	2	2	$169	❌	❌	✅	Y / Y	⭐️ 5 (124)
3BR/3BA Condo in West Philly	$54,585	$250	59%	3	3	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (41)

Return Metrics

55.78% 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)	$31,726	$63,452	$95,178	$126,904	$158,631	$317,262	$951,787
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$169,120	$169,120	$169,120	$169,120	$169,120	$169,120	$169,120
Down Payment	$42,280	$42,280	$42,280	$42,280	$42,280	$42,280	$42,280
Property Appreciation	$6,342	$12,874	$19,602	$26,532	$33,670	$72,703	$301,723
Total Return	$249,468	$287,726	$326,181	$364,837	$403,701	$601,366	$1,464,910

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

55.78%

Cap Rate

15.99%

Return on Investment

70.58%

2109 Delmar Dr Folcroft, Pennsylvania, 19032

3 bed • 1 bath • 10 guests

Purchase Price

Est. $1,014/mo

Inquire about this property

Contact Agent

$211,400

Zestimate

251

Airbnb Investor Score

$19,558

Annual Profit

16.0%

Cap Rate

55.8%

Cash on Cash

$54,597

Annual Revenue

BNBCalc predicts this property will get $183 per night with 64% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% 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.

$44,097

Avg annual revenue

64%

Avg occupancy rate

$183

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

$45k

$75k

$105k

$31,726

Profit

Revenue

$54,597

Operating Expenses

$20,778

Operating Income

$33,819

Mortgage & Taxes

$2,093

Profit (Cash Flow)

$31,726

$56,872

Cash Investment

Down Payment

$42,280

Renos & Furnishing

$8,250

Closing Costs

$6,342

Total

$56,872

DSCR Ratio

Strong

2.37

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

55.78%

Cap Rate

15.99%

Return on Investment

70.58%

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

$10,033

Deductible property tax

$2,093

Your total deduction

$2,523

Your adjusted annual income

$150,000 - $2,523 = $147,477

Taxes on $147,477 (30%)

$44,243

Your old tax bill

$45,000

Your new tax bill

$44,243

Estimated tax savings

$757

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:

1,742 sqft

Year built:

1955

Size:

1,088 sqft

Type:

TOWNHOUSE

Parking:

Heating:

Forced Air, Natural Gas

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
2012 Heather Rd	3	1	1,152	$190	1,742	-	-	-
1178 Taylor Dr	3	1	1,152	$177	2,178	-	-	-
1899 Carter Rd	3	1	1,152	$169	1,742	-	-	-
514 Willows Ave	2	1	1,056	$176	4,356	-	-	-
516 Willows Ave	2	1	1,056	$186	3,485	-	-	-

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: 2

Lot size: 1,742 sqft

Building area: 1,088 sqft

Garage: No

Heating: Forced air, natural gas

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central A/C, Electric

View: -

Parking: Driveway, Alley, On Street

Amenities: Gas Water Heater

Price per square foot: $194

Lot Info

Zoning: -

Land Use: -

Parcel Number: 20000051000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $83,930

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $211,400

Schools

High School: Academy Park High School with 2/10 star rating