BNBCalc Short Term Rental Investment Analysis 32 Thomas Ave, Bryn Mawr, PA 19010

4 bed • 2 bath • 12 guests • $4,200

BNB

Calc

Annual Revenue

$69,068

Profit (Cash Flow)

$46,126

Cap Rate

1105.0%

Annual Revenue

$69,068

AirDNA projects $310/night at 61% occupancy ($69,067). Airbtics projects $401/night at 68% occupancy ($99,594). Airbtics predicts this property will perform in the 56% revenue percentile

BNB Calc projects a 61% occupancy rate, $310 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$57,018	$78,346	$107,255	$180,731
Occupancy	65%	69%	78%	81%
Nightly Rate	$231	$298	$350	$584

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NEW - Mainline Train, Colleges, Hospital	$68,981	$212	79%	4	2	1	$149	❌	❌	❌	Y / Y	⭐️ 4.7 (217)
Sophia's Garden Chalet-NEW/HVAC/W-Zone/UnivS/Hosp	$90,257	$352	68%	4	2	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Sophia's Garden Cottage-HVAC/3carP/Child/WalkZ/NEW	$97,293	$344	71%	4	3	2	$149	❌	✅	❌	Y / Y	⭐️ 5 (122)
Sunny Ecco Friendly Comfort Home	$101,178	$325	78%	4	5	4	$250	❌	❌	✅	Y / Y	⭐️ 5 (93)
Large Estate: Pool, Game Room Upscale Neighborhood	$135,806	$1,350	27%	4	5	2	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (45)
Luxury 4 BR Townhouse w/ Parking	$69,330	$271	67%	4	3	2	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Dream Living in wynnewood, 4 bedrooms,easy access	$78,615	$252	80%	4	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (68)
Luxury Bryn Mawr single home	$49,410	$225	60%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 0 (0)
Light-Filled 4 BR home in Ardmore	$42,582	$179	65%	4	4	30	$0	❌	❌	✅	Y / Y	⭐️ 4 (1)
Entire Home Northside Haverford	$187,575	$500	90%	4	4	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (0)

Return Metrics

402.28% 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)	$46,125	$92,251	$138,376	$184,502	$230,627	$461,255	$1,383,765
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$41	$85	$131	$180	$233	$548	$3,360
Down Payment	$840	$840	$840	$840	$840	$840	$840
Property Appreciation	$126	$255	$389	$527	$668	$1,444	$5,994
Total Return	$47,132	$93,431	$139,737	$186,050	$232,369	$464,087	$1,393,960

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

402.28%

Cap Rate

1,104.97%

Return on Investment

403.73%

32 Thomas Ave Bryn Mawr, PA, 19010

4 bed • 2 bath • 12 guests

Purchase Price

Est. $20/mo

This property is for sale!

Contact Agent

10933

Airbnb Investor Score

$46,125

Annual Profit

1105.0%

Cap Rate

402.3%

Cash on Cash

$69,068

Annual Revenue

BNBCalc predicts this property will get $401 per night with 68% occupancy, putting it in the top 56% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$92,102

Avg annual revenue

68%

Avg occupancy rate

$401

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

$40k

$90k

$135k

$190k

$46,126

Profit

Revenue

$69,068

Operating Expenses

$22,659

Operating Income

$46,409

Mortgage & Taxes

$283

Profit (Cash Flow)

$46,126

$11,466

Cash Investment

Down Payment

$840

Renos & Furnishing

$10,500

Closing Costs

$126

Total

$11,466

DSCR Ratio

Strong

163.80

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

402.28%

Cap Rate

1,104.97%

Return on Investment

403.73%

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

$199

Deductible property tax

$42

Your total deduction

-$44,260

Your adjusted annual income

$150,000 - -$44,260 = $194,260

Taxes on $194,260 (30%)

$58,278

Your old tax bill

$45,000

Your new tax bill

$58,278

Estimated tax savings

-$13,278

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 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -