BNBCalc Short Term Rental Investment Analysis 320 Fort Duquesne Blvd 19o, Pittsburgh, PA 15222

1 bed • 1 bath • 3 guests • $174,900

BNB

Calc

Annual Revenue

$26,780

Profit (Cash Flow)

-$2,180

Cap Rate

5.5%

Annual Revenue

$26,780

AirDNA projects $141/night at 52% occupancy ($26,779). Airbtics projects $112/night at 60% occupancy ($24,544). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 52% occupancy rate, $141 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,787	$23,988	$33,123	$45,963
Occupancy	50%	58%	70%	77%
Nightly Rate	$87	$107	$123	$156

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pittsburgh, Mount Washington, Carriage	$30,321	$145	56%	1	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (77)
"The Spa Room" Renovated Flashlight Factory	$33,382	$205	42%	1	2	2	$140	❌	✅	✅	Y / Y	⭐️ 5 (102)
Trendy 1B1B w Washer + Dryer	$17,200	$72	60%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.7 (61)
Heart of Downtown \| Comfy Queen Bed \| Washer \| Gym	$20,192	$94	56%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.7 (55)
Cultural District \|Queen Bed \| 1B1B \| Pet Friendly	$15,131	$108	35%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Luxe Apartment in Downtown Pittsburgh \| Gym \| View	$25,782	$123	55%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
LUX Downtown Flat	$25,003	$106	62%	1	1	4	$109	✅	❌	❌	Y / Y	⭐️ 5 (133)
Cute Downtown APT \| Quick & Safe Walk to PPG Arena	$18,710	$90	56%	1	1	1	$20	❌	❌	✅	Y / Y	⭐️ 4.7 (317)
Downtown Apt \| Walk to PPG, Conv. Center & more!!!	$21,950	$99	59%	1	1	1	$20	❌	❌	✅	Y / Y	⭐️ 4.5 (109)
Cozy + Convenient \| Downtown Apt \| Walk Everywhere	$16,237	$74	58%	1	1	1	$20	❌	❌	✅	Y / Y	⭐️ 4.6 (661)
5 Beds \| Downtown Apt \| Very Quick Walk Everywhere	$15,627	$73	57%	1	1	1	$18	❌	❌	✅	Y / Y	⭐️ 4.3 (71)
Mt. Washington/Grandview - 1 Bedroom Penthouse Apt	$18,145	$102	47%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (62)
Rustico Loft, Reuse, Repurposed & Recycle	$32,416	$205	42%	1	2	2	$150	❌	✅	✅	Y / Y	⭐️ 4.9 (35)
Modern 1B\|1B \|City Views & Gym \| Cultural District	$27,994	$106	69%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (58)
Three Rivers Luxury Sunset Loft	$29,788	$201	40%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
LUXE Location! with an Exceptional View	$17,746	$80	57%	1	1	3	$109	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
Apartment in Downtown Pittsburgh	$26,189	$116	58%	1	1	1	$40	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
NEW! Iconic Pennsylvanian \| Chic Urban Living	$20,299	$72	68%	1	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Business Suite \| Walkable Entertainment	$18,773	$63	77%	1	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (182)
Abode \| The Pennsylvanian \| 1-Bedroom Suite	$23,061	$116	50%	1	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
CozySuites \| Lavish 1BR, Downtown Pittsburgh	$20,966	$86	63%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (67)
CozySuites \| Roomy 1BR, Downtown Pittsburgh	$22,941	$93	61%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (83)
Abode \| The Pennsylvanian \| 1-Bedroom Suite	$21,156	$76	71%	1	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (105)
Grandview Ave - Great Views - Classy Retro Vibes!	$54,122	$183	78%	1	1	1	$69	❌	❌	❌	Y / Y	⭐️ 5 (131)
"Steel City Chill" (Private and Smoke Free )	$20,471	$117	47%	1	1	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (129)
Downtown 1 BR Apartment \| Free Parking \| Gym	$21,975	$124	45%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (81)
Ideal Walkable Location \| Comfortable Suite	$16,454	$60	70%	1	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.9 (101)
Abode \| The Pennsylvanian \| Studio Suite	$37,960	$143	69%	1	1	1	$89	❌	❌	❌	Y / Y	⭐️ 4 (57)
Free Parking!★ Private Gym★ Great Views!	$41,368	$129	83%	1	1	2	$69	❌	❌	❌	Y / Y	⭐️ 5 (234)
Free Garage Parking \| Private Gym \| Views!	$30,322	$107	73%	1	1	3	$69	❌	❌	❌	Y / Y	⭐️ 5 (206)
Free Garage Parking!★ Private Gym★ City Views!	$33,278	$113	77%	1	1	2	$69	❌	❌	❌	Y / Y	⭐️ 5 (137)
Private Gym ★ Park Free ★ Views ★ Purple Mattress	$31,577	$112	73%	1	1	2	$69	❌	❌	❌	Y / Y	⭐️ 4.9 (108)
Park Free! ★ Private Gym ★ City Views!	$28,524	$112	65%	1	1	1	$69	❌	❌	❌	Y / Y	⭐️ 5 (102)
Downtown Loft \| Skyline Views \| Free Parking \| Gym	$24,366	$153	40%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (89)
Trendy Downtown 1BR \| Free Parking \| Gym \| Views	$16,139	$79	51%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (108)
Abode \| The Pennsylvanian \| 1-Bedroom Suite	$27,306	$120	57%	1	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.6 (74)
Spacious Downtown Loft \| Free Parking \| Gym	$24,824	$144	44%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (92)
CozySuites \| Posh 1BR, PPG Paints Arena, Pitts	$29,346	$88	83%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
Park Free, Skyline Views, Private Gym!	$33,267	$111	78%	1	1	1	$69	❌	❌	❌	Y / Y	⭐️ 4.9 (101)
On Site Gym★ Purple Mattress ★ Park Free!	$30,686	$103	77%	1	1	1	$69	❌	❌	❌	Y / Y	⭐️ 5 (144)

Return Metrics

-4.9% 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)	-$2,179	-$4,359	-$6,539	-$8,719	-$10,899	-$21,798	-$65,396
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$139,920	$139,920	$139,920	$139,920	$139,920	$139,920	$139,920
Down Payment	$34,980	$34,980	$34,980	$34,980	$34,980	$34,980	$34,980
Property Appreciation	$5,247	$10,651	$16,217	$21,951	$27,857	$60,150	$249,628
Total Return	$177,967	$181,191	$184,578	$188,131	$191,857	$213,252	$359,132

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.9%

Cap Rate

5.49%

Return on Investment

10.75%

320 Fort Duquesne Blvd 19o Pittsburgh, PA, 15222

1 bed • 1 bath • 3 guests

Purchase Price

Est. $839/mo

This property is for sale!

Contact Agent

-7

Airbnb Investor Score

-$2,179

Annual Profit

5.5%

Cap Rate

-4.9%

Cash on Cash

$26,780

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $141/night at 52% occupancy.Projected nightly rate is $112/night at 60% occupancy.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

$25,524

Avg annual revenue

60%

Avg occupancy rate

$112

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

$25k

$40k

$55k

-$2,180

Profit

Revenue

$26,780

Operating Expenses

$17,161

Operating Income

$9,618

Mortgage & Taxes

$11,798

Profit (Cash Flow)

-$2,180

$44,477

Cash Investment

Down Payment

$34,980

Renos & Furnishing

$4,250

Closing Costs

$5,247

Total

$44,477

DSCR Ratio

Weak

0.82

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.9%

Cap Rate

5.49%

Return on Investment

10.75%

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

$8,301

Deductible property tax

$1,732

Your total deduction

$20,093

Your adjusted annual income

$150,000 - $20,093 = $129,907

Taxes on $129,907 (30%)

$38,972

Your old tax bill

$45,000

Your new tax bill

$38,972

Estimated tax savings

$6,028

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -