BNBCalc Short Term Rental Investment Analysis 2833 S 10th St, Philadelphia, PA 19148

2 bed • 2 bath • 6 guests • $459,900

BNB

Calc

Annual Revenue

$30,827

Profit (Cash Flow)

-$17,884

Cap Rate

2.9%

Annual Revenue

$30,827

AirDNA projects $211/night at 40% occupancy ($30,826). Airbtics projects $128/night at 63% occupancy ($29,453). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 40% occupancy rate, $211 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,302	$29,260	$43,136	$63,601
Occupancy	54%	64%	73%	90%
Nightly Rate	$99	$118	$153	$184

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish and Modern townhome	$19,441	$159	30%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Dreamy Downtown Loft - TONS of Natural Light	$30,089	$108	72%	2	2	31	$68	❌	❌	✅	Y / Y	⭐️ 4.9 (171)
Lovely 2br home in E. Passyunk!	$52,375	$248	56%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (162)
Philly Gem	$21,790	$121	44%	2	2	1	$115	❌	❌	✅	Y / Y	⭐️ 4.7 (52)
Cute & Cozy Downtown Loft - TONS of Natural Light!	$26,183	$110	60%	2	2	31	$68	❌	❌	✅	Y / Y	⭐️ 4.8 (149)
Philly Skyline View Home w/ Hot Tub & Games!	$30,010	$155	47%	2	2	2	$145	✅	✅	✅	Y / Y	⭐️ 4.8 (30)
Spacious/Bright/indoor garage	$38,109	$179	57%	2	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (3)
NEW 2B Duplex near Sport Complex & Airport Unit-B	$22,250	$80	66%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (244)
NEW’ 2B Duplex near Sport Complex & Airport Unit-A	$21,638	$81	64%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (134)
Bright and Boho South Philly Luxury Row Home	$36,070	$240	40%	2	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (45)
The Nest - Apartment Home in South Philadelphia	$33,898	$91	96%	2	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (152)
Family FunSouth Philly Game HouseNear Stadiums	$36,934	$142	63%	2	3	31	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
A home away from home filled with love❤️	$23,243	$105	55%	2	1	1	$60	❌	❌	✅	N / Y	⭐️ 4.5 (58)
Artsy ❃ Traditional Rowhome ❃ South Philly	$34,936	$144	62%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (89)
Spacious 2 Bedroom, 1.5 Bath, washer/dryer & More!	$35,663	$174	56%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
City Zen Apartment (2BR) By Vibrant Italian Market	$36,501	$108	86%	2	1	1	$67	❌	❌	❌	Y / Y	⭐️ 5 (48)
Black Is The New Luxury Unit!	$17,199	$127	37%	2	2	31	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
A cozy home in the heart of South Philly	$50,001	$138	95%	2	1	2	$132	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
AA市中心温馨两个完美房间，加大厨房,配有24小时免费停车位	$26,011	$103	69%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.9 (73)
Cozy South Philly Apartment II	$22,631	$71	77%	2	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.9 (120)
2 bedroom- Newbold Home	$32,354	$130	68%	2	1	31	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (105)
Cozy House in Philadelphia (Near Center City)	$24,765	$90	72%	2	3	1	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (48)
Spacious SouthPhilly 2BR Apt/ Free Netflix W/ Car	$29,222	$106	65%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (174)
Beautiful 2bd 1ba in Pennsport	$31,101	$122	66%	2	1	31	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Historic Center, Fairy Tale Charm, Cozy & Stylish	$49,977	$184	73%	2	1	3	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (57)
Sunny Rowhome by Stadiums	$37,588	$137	71%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (15)
Super Cute Philly Townhouse in Italian Market	$29,977	$83	97%	2	2	2	$25	❌	❌	✅	Y / Y	⭐️ 5 (93)
Comfy + Cute Updated 2BR Trinity in Queen Village!	$59,603	$203	77%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
2BR/1B Modern Suite Near Downtown+Free st. Parking	$19,204	$99	53%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (41)
South Philly- Cozy Apartment(1 Mile from stadiums)	$18,765	$62	60%	2	1	31	$50	❌	❌	❌	N / Y	⭐️ 4.7 (409)
Point Breeze Cozy 2 bedroom with spa bathroom	$23,529	$85	64%	2	2	2	$55	❌	❌	❌	Y / Y	⭐️ 4.6 (77)
South Philly#2 (Entire House)	$26,345	$112	62%	2	1	31	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (46)
Elegant Center City Home	$20,876	$184	31%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (30)
Charming East Passyunk Rowhome	$41,565	$115	97%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (54)
Beautiful/Modern/Bright/Spacious, East Passyunk	$32,610	$99	90%	2	2	31	$200	❌	❌	✅	Y / Y	⭐️ 5 (5)
Cozy 2Bd/2Bth Urban Duplex w/ Patio $0 Clean fee	$34,539	$107	81%	2	2	3	$110	❌	❌	✅	Y / Y	⭐️ 5 (23)
Lovely 2bd apartment in South Philadelphia	$16,058	$84	50%	2	1	2	$35	❌	❌	❌	N / Y	⭐️ 4.8 (211)
Best in Passyunk square	$36,992	$134	74%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (22)

Return Metrics

-15.92% 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)	-$17,884	-$35,768	-$53,652	-$71,537	-$89,421	-$178,842	-$536,528
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$367,920	$367,920	$367,920	$367,920	$367,920	$367,920	$367,920
Down Payment	$91,980	$91,980	$91,980	$91,980	$91,980	$91,980	$91,980
Property Appreciation	$13,797	$28,007	$42,645	$57,721	$73,250	$158,167	$656,398
Total Return	$455,812	$452,139	$448,892	$446,084	$443,728	$439,224	$579,769

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.92%

Cap Rate

2.85%

Return on Investment

0.38%

2833 S 10th St Philadelphia, PA, 19148

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,206/mo

This property is for sale!

Contact Agent

-60

Airbnb Investor Score

-$17,884

Annual Profit

2.9%

Cap Rate

-15.9%

Cash on Cash

$30,827

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $211/night at 40% occupancy.Projected nightly rate is $128/night at 63% occupancy.

Occupancy Rate

Top 86% of comparables

Avg Daily Rate

Top 6% of comparables

Seasonality

40 Airbnb Comparables

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

$30,201

Avg annual revenue

63%

Avg occupancy rate

$128

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

$10k

$30k

$45k

$60k

-$17,884

Profit

Revenue

$30,827

Operating Expenses

$17,687

Operating Income

$13,139

Mortgage & Taxes

$31,023

Profit (Cash Flow)

-$17,884

$112,277

Cash Investment

Down Payment

$91,980

Renos & Furnishing

$6,500

Closing Costs

$13,797

Total

$112,277

DSCR Ratio

Weak

0.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.92%

Cap Rate

2.85%

Return on Investment

0.38%

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

$21,827

Deductible property tax

$4,553

Your total deduction

$64,343

Your adjusted annual income

$150,000 - $64,343 = $85,657

Taxes on $85,657 (30%)

$25,697

Your old tax bill

$45,000

Your new tax bill

$25,697

Estimated tax savings

$19,303

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -