BNBCalc Short Term Rental Rental Arbitrage Analysis 227 Cast Iron Wy, Phoenixville, PA, 19460

5 bed • 5 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$104,467

Profit (Cash Flow)

$12,142

Cash on Cash Return

91.0%

Annual Revenue

$104,467

AirDNA projects $743/night at 55% occupancy ($149,256). Airbtics projects $454/night at 63% occupancy ($104,467). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, $454 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$47,795	$80,940	$133,874	$373,482
Occupancy	47%	64%	74%	89%
Nightly Rate	$270	$335	$481	$1,128

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
South Side Beauty 4br,2 bath. Central air, parking	$42,338	$277	41%	4	2	2	$175	❌	❌	❌	N / Y	⭐️ 5 (20)
South Side Single near downtown off street parking	$49,741	$283	47%	5	1.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (63)
Havilah	$46,335	$256	48%	4	2.5	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (52)
Phoenixville Retreat 5BR/2BA	$41,398	$289	35%	5	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
The Stone Cottage at Black Rock	$91,701	$266	91%	4	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (308)
Secluded Mountain Chalet w/ Hot Tub on 5 acre lot	$174,825	$568	84%	4	3	3	$197	✅	✅	❌	Y / Y	⭐️ 5 (56)
Lux Escape w/ Pool, Hot Tub & Sprawling Great Room	$141,668	$1,154	33%	6	6.5	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (20)
Historic Farmhouse in Wayne	$220,888	$715	83%	5	4	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (134)
Minutes to Conshy & KOP w/ parking & biking trail	$52,218	$194	71%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (104)
Gulph Mills Georgian Stone Manor	$166,862	$1,126	36%	6	5.5	2	$450	❌	❌	❌	Y / Y	⭐️ 5 (37)
Experience the charm of a historical getaway	$57,474	$326	47%	4	1.5	2	$230	❌	❌	❌	Y / Y	⭐️ 5 (86)
5 Bedrooms. Newly Renovated! Memory Foam Beds!	$88,135	$272	88%	5	2.5	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (47)
Fieldstone Farmhouse /Guest Suite	$89,508	$337	71%	4	1.5	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (38)
Downingtown Shoreline Estate w/ Water Views + Pool	$111,942	$452	64%	6	4	1	$400	✅	❌	✅	Y / Y	⭐️ 4.5 (42)
The Malvern Farmhouse - Full House	$214,337	$1,246	47%	6	2.5	1	$0	❌	❌	❌	N / Y	⭐️ 5 (12)
Peaceful 4 Bedroom in Pottstown	$49,894	$190	70%	4	1	1	$80	❌	❌	❌	N / Y	⭐️ 5 (29)
Enjoy the Roman Paradise	$83,852	$579	39%	4	3	1	$100	✅	✅	✅	Y / Y	⭐️ 4.5 (19)
Sunny Ecco Friendly Comfort Home	$115,090	$341	90%	4	4.5	4	$250	❌	❌	✅	Y / Y	⭐️ 5 (121)
Modern 4BR/5BA townhome w/ parking & biking trail	$73,876	$272	73%	4	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (59)
Pool & Courtyard: Timeless Home in Lansdale	$107,023	$451	63%	4	4.5	2	$336	✅	❌	✅	Y / Y	⭐️ 5 (84)
Sophia's Chalet-New HVAC,WalkZ,CarsP,Kids friendly	$90,537	$368	66%	4	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (69)
NEW - Mainline Train, Colleges, Hospital	$67,468	$274	64%	4	1.5	1	$149	❌	❌	❌	Y / Y	⭐️ 4.5 (244)
Villa on a hill with indoor heated salt water pool	$123,625	$443	73%	4	3.5	1	$250	✅	✅	✅	Y / Y	⭐️ 5 (184)
Cozy 4 bedroom Home right outside Philly	$70,112	$334	56%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (76)
Renovated 4/2 Country Home w/ Vaulted Family Room	$42,746	$176	62%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (74)
Drexel Hill Charm I 4bdr 2.5bath I Free Parking	$72,337	$244	81%	4	2.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (121)
Beautiful Duplex Apt; 4 Br 75" TV Public Transport	$26,493	$117	54%	4	1	2	$120	✅	❌	✅	Y / Y	⭐️ 4.5 (140)
Game Room, King Beds, Gym, Near Town, Great Views	$119,573	$363	90%	6	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Conshohocken: Quality & Location	$64,623	$253	65%	4	2.5	3	$210	❌	❌	✅	Y / Y	⭐️ 5 (38)
Apricity Home in West Chester \| Hot Tub & Parking	$88,337	$377	63%	4	2	3	$175	❌	✅	❌	Y / Y	⭐️ 5 (47)
Smoker Family Estate, 5 BDR Home w In- Ground Pool	$86,183	$312	73%	5	2.5	2	$280	✅	❌	❌	Y / Y	⭐️ 5 (60)
♛Historic & Spacious Oasis ~ 5★ Location, Backyard	$64,814	$193	89%	4	1.5	3	$160	❌	❌	✅	Y / Y	⭐️ 5 (133)
Private INDOOR HEATED POOL+HOT Tub-Family Friendly	$231,593	$1,223	51%	6	4.5	2	$299	✅	✅	✅	Y / Y	⭐️ 5 (80)
Sophia's Cottage- Walk-Z/Cars-P/HVAC/Kids Friendly	$107,752	$368	79%	4	2.5	2	$149	❌	✅	❌	Y / Y	⭐️ 5 (164)
Farmhouse-Retreat Horses, Orchards & Pony Rides	$169,524	$683	65%	5	4	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (12)
Tudor Luxury \|5 Bed Home\|Airport\| King Bed\| Wi-fi	$85,805	$350	64%	4	3.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (93)
Ardelia's Place /Sleeps 10/ Modern/ 4 Bedroom	$36,711	$275	34%	4	1.5	1	$130	❌	❌	❌	Y / Y	⭐️ 4.5 (148)
Large Estate: Pool, Game Room Upscale Neighborhood	$161,702	$1,398	30%	4	4.5	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (47)
The Telford House	$41,450	$224	49%	6	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (206)
Stylish 5 bedroom in Suburbs - Entire Triplex Bldg	$204,726	$596	91%	5	3	2	$340	❌	❌	❌	Y / Y	⭐️ 4.5 (9)

Return Metrics

90.95% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,142	$24,284	$36,427	$48,569	$60,711	$121,423	$364,271
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$12,142	$24,284	$36,427	$48,569	$60,711	$121,423	$364,271

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

90.95%

Payback Period Days

401

Return on Investment

90.95%

227 Cast Iron Wy Phoenixville, Pennsylvania, 19460

5 bed • 5 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$104,467

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $743/night at 55% occupancy ($149,256.96). Airbtics projects $481/night at 63% occupancy ($104,467).

Occupancy Rate

Top 58% 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.

$99,380

Avg annual revenue

63%

Avg occupancy rate

$454

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

$25k

$95k

$160k

$235k

$12,142

Profit

Revenue

$104,467

Operating Expenses

$25,581

Operating Income

$78,886

Net Effective Rent

$66,744

Profit (Cash Flow)

$12,142

$13,350

Cash Investment

Renos & Furnishing

$13,250

Setup Costs

$100

Total

$13,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

90.95%

Payback Period Days

401