BNBCalc Short Term Rental Investment Analysis 313 Darsie St, Pittsburgh, PA 15224

2 bed • 2 bath • 6 guests • $249,900

BNB

Calc

Annual Revenue

$36,817

Profit (Cash Flow)

$1,493

Cap Rate

7.3%

Annual Revenue

$36,817

Revenue data could not be found for this address

BNB Calc projects a 56.00000000000001% occupancy rate, $180 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entire 2 Bedroom Rental Unit with Full Kitchen	$29,619	$116	69%	2	1	2	$20	❌	❌	❌	N / N	⭐️ 4.5 (65)
House in Little Italy for couple who want privacy	$19,614	$144	36%	2	2	2	$30	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Charming Lawrenceville Rowhome	$25,894	$106	62%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (121)
Well furnished 2 bedroom house, off-street parking	$53,639	$136	98%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (37)
A Pearl in Pittsburgh's Little Italy with Parking!	$38,684	$118	83%	2	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
5 min to UPMC Shadyside Oakland East Liberty, slee	$26,846	$149	46%	2	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (124)
Industrial Loft 3 min to Hillman Cancer Center Sle	$40,969	$149	72%	2	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (69)
HOT TUB KING bed Luxurious 2 bed in PRIME location	$36,529	$153	58%	2	2	1	$90	❌	✅	✅	Y / Y	⭐️ 4.9 (121)
NEW* Apt D Bloomfield/ Shadyside & free parking	$30,540	$133	59%	2	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Fun Designer space with Patio!	$36,673	$117	79%	2	1	1	$79	❌	❌	❌	N / Y	⭐️ 4.8 (54)
NEW* Apt C Bloomfield/ Shadyside & free parking	$29,341	$135	54%	2	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (64)
Playful Space with Patio! Heart of Lawrenceville!	$33,255	$118	77%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 4.7 (25)
💎DIOR🆕Lux Condo⭐Near Shadyside Hospital KING 🛏️	$53,300	$191	73%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (101)
Modern ✌🏾Bedroom House in the ❤️ of Shadyside	$31,633	$120	66%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (100)
Industr Loft 5min Shadyside East Liberty Oakland 6	$28,396	$146	50%	2	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (83)
Artsy Home in a Great Location!	$30,360	$107	73%	2	1	1	$79	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Lawrenceville Row House - Walk to Everything!	$42,797	$155	68%	2	1	1	$70	❌	❌	❌	N / Y	⭐️ 4.7 (149)
Spacious 2BR King bed suite ~ Backyard & 2 stories	$45,684	$158	79%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (124)
Momma Mary's Place	$25,918	$96	70%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
Convenient and Cozy Two Bedroom Townhouse	$15,081	$119	32%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (50)
⚡️Glamorous 2BR 🔥 Sleeps 6 🔥 Secluded & Renovated 🐶 Pet Friendly ⚡️Free Street Parking	$45,962	$161	78%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (315)
#40 Central Apt on Butler St Lawrenceville Pets F.	$25,470	$130	51%	2	1	1	$30	❌	❌	✅	Y / Y	⭐️ 4.8 (128)
"A premier go-to destination" in the City	$20,627	$110	49%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (273)
Secluded 2BR - Double Queen beds & $0 Cleaning fee	$66,550	$209	87%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (191)
Block from Butler St. Exposed Brick Beauty!	$33,288	$128	66%	2	1	1	$74	❌	❌	❌	Y / Y	⭐️ 4.9 (100)
Outdoor Patio - Amazing Location - Stunning Design	$57,897	$190	79%	2	1	1	$74	❌	❌	❌	Y / Y	⭐️ 5 (116)
Outdoor Patio, Cozy Home, Amazing Location!	$24,026	$90	65%	2	1	3	$79	❌	❌	❌	Y / Y	⭐️ 5 (195)
Luxury Row House ❤️️of Lawrenceville. 10 min to DT	$26,509	$202	33%	2	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (75)
Pet Friendly ★Patio ★ Central Lawrenceville!	$34,963	$128	70%	2	2	2	$69	❌	❌	✅	Y / Y	⭐️ 4.9 (224)
Brand New Loft Lawrenceville Parking, Pet Friendly	$52,181	$194	70%	2	2	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (193)
Off-Street Parking, Steps to Butler St., Patio!	$44,010	$139	80%	2	2	1	$89	❌	❌	❌	Y / Y	⭐️ 5 (94)
Modern Rowhouse close to bustling Butler Street!	$33,240	$149	59%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (130)
Cozy private city home with big yard /Sleeps 8!	$41,451	$160	66%	2	2	1	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (84)
Renovated 2BR Near Children's Hospital w/Parking	$31,357	$132	56%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (80)
Cozy Royal Blue Experience 2 BR •Self Check In•	$41,121	$157	67%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (155)
Beautifully Renovated 2BR Home centrally located!	$47,461	$205	62%	2	2	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (15)
"Best neighborhood in Pittsburgh"	$21,920	$116	49%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (253)
Charming Renovated Retreat in Lush Serenity	$28,356	$108	69%	2	2	7	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
2 bedroom cozy house in Bloomfield	$22,087	$109	53%	2	1	1	$39	❌	❌	❌	N / Y	⭐️ 4.3 (13)
Oakland Perfection - Comfy, Quiet, & Close to All!	$35,853	$158	62%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.9 (62)

Return Metrics

2.33% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,492	$2,985	$4,478	$5,971	$7,464	$14,929	$44,789
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$199,920	$199,920	$199,920	$199,920	$199,920	$199,920	$199,920
Down Payment	$49,980	$49,980	$49,980	$49,980	$49,980	$49,980	$49,980
Property Appreciation	$7,497	$15,218	$23,172	$31,364	$39,802	$85,944	$356,672
Total Return	$258,889	$268,104	$277,551	$287,236	$297,167	$350,774	$651,362

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.33%

Cap Rate

7.34%

Return on Investment

17.88%

313 Darsie St Pittsburgh, PA, 15224

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,199/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$1,492

Annual Profit

7.3%

Cap Rate

2.3%

Cash on Cash

$36,817

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 13% of comparables

40 Airbnb Comparables

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

$35,227

Avg annual revenue

64%

Avg occupancy rate

$141

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

$15k

$30k

$50k

$70k

$1,493

Profit

Revenue

$36,817

Operating Expenses

$18,466

Operating Income

$18,350

Mortgage & Taxes

$16,857

Profit (Cash Flow)

$1,493

$63,977

Cash Investment

Down Payment

$49,980

Renos & Furnishing

$6,500

Closing Costs

$7,497

Total

$63,977

DSCR Ratio

Acceptable

1.09

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.33%

Cap Rate

7.34%

Return on Investment

17.88%

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

$11,861

Deductible property tax

$2,474

Your total deduction

$24,161

Your adjusted annual income

$150,000 - $24,161 = $125,839

Taxes on $125,839 (30%)

$37,752

Your old tax bill

$45,000

Your new tax bill

$37,752

Estimated tax savings

$7,248

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: -