BNBCalc Short Term Rental Investment Analysis 325 W York St, Philadelphia, PA 19133

1 bed • 1 bath • 3 guests • $1,350

BNB

Calc

Annual Revenue

$9,401

Profit (Cash Flow)

-$5,592

Cap Rate

-407.5%

Annual Revenue

$9,401

AirDNA projects $99/night at 26% occupancy ($9,401). Airbtics projects $63/night at 38% occupancy ($8,743). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 26% occupancy rate, $99 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$3,965	$7,335	$14,555	$22,867
Occupancy	20%	32%	51%	76%
Nightly Rate	$51	$59	$74	$79

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Free Street Parking 3rd Floor Suite near Downtown	$5,710	$78	20%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.9 (34)
\| TempleCampus Entire 1-BR 1-Min Walk to Subway 3	$12,813	$65	51%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
\| TempleCampus 1-BR Apt 1-Minute Walk to Subway 1	$6,418	$61	25%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 4.3 (37)
\| TempleCampus Entire 1-BR 1-Min Walk to Subway 2	$8,923	$70	31%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Cozy Little Home	$26,981	$77	91%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (98)
\| Entire 1-BR Apt Steps From Temple Campus	$6,645	$71	24%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Stay close to Fishtown in a studio with Pvt. Bath	$2,902	$61	13%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (21)
Cozy Luxury 1 Bedroom with Private Patio	$24,888	$85	80%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (59)
7 Mins from Downtown \| Cute 1 BDRM Apartment	$7,422	$52	39%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.3 (22)
Studio within walking distance to Temple Campus	$3,110	$50	17%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 3.8 (23)
Cozy Modern Studio Free Parking	$17,507	$58	76%	1	1	31	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Clean and Stylish One Bedroom Centrally Located	$25,213	$83	83%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (165)
Pvt Bath & Kitchenette	$3,660	$50	20%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.1 (11)
Cozy 1 BR Near Fishtown	$17,289	$114	39%	1	1	2	$94	❌	❌	❌	Y / Y	⭐️ 5 (14)
Private Studio In Fishtown: 4:20 Friendly Space	$16,401	$79	51%	1	1	1	$99	❌	❌	✅	Y / N	⭐️ 0 (0)
Private Studio for 2 with Kitchen, TV and Wi-Fi!	$4,658	$61	18%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4 (5)
The Studio Near Temple!	$3,844	$50	21%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4 (2)
Well Furnished Unit with Kitchen	$5,599	$51	30%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (33)
Stylish Retreat for Two! With TV \| WiFi \| Kitchen	$9,607	$75	35%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (5)
Studio for 2 near Kensington with Kitchenette!	$6,046	$53	24%	1	1	1	$50	❌	❌	✅	Y / N	⭐️ 0 (0)
Cozy Studio Steps Away from Temple U by A.C.T.	$14,186	$76	51%	1	1	31	$125	❌	❌	✅	Y / Y	⭐️ 5 (1)
1Fl - Twin & Queen Bed Apt	$3,953	$54	20%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (17)
Charming Space for Two with Kitchen, TV, and Wi-Fi	$8,983	$48	42%	1	1	1	$50	❌	❌	✅	Y / N	⭐️ 3 (2)
Lovely 1-bedroom apartment with full equipment.	$3,140	$78	11%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 4.5 (2)
Queen \| Bunk Bed \| 1BD Unit	$5,094	$58	24%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 0 (0)
Luxurious 3rd floor Apartment in Frnacisville	$7,840	$51	42%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.3 (32)
Stylish Space for 2 in Kensington with Kitchenette	$4,092	$53	18%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (1)
Cozy Retreat for 2! Charming Apt in Philadelphia	$9,406	$58	40%	1	1	1	$50	❌	❌	❌	Y / N	⭐️ 0 (0)
Modern Deco Suite \| 1-bed Unit \| NSQ x Fishtown	$30,455	$91	84%	1	1	31	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
1st Floor Apartment near Temple Campus	$6,347	$51	34%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 2.1 (6)
1 Bed Apt. With Kitchen	$17,677	$74	62%	1	1	3	$55	❌	❌	❌	N / N	⭐️ 0 (0)
Airy and Bright 3rd floor Apartment	$14,464	$52	76%	1	1	31	$0	❌	❌	✅	N / Y	⭐️ 5 (63)
Studio with Pvt Bath near Temple Campus & Fishtown	$3,995	$42	26%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 3.7 (7)
Cozy Studio with Queen Bed for 2 with TV & Wi-Fi	$5,208	$53	19%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 1 (2)
Minimalistic Space for 2 with Kitchenette and WiFi	$7,953	$53	41%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 0 (0)
Beautiful and Stylish Apt. Near Temple Campus!	$10,107	$60	39%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 0 (0)
Cozy 1st Floor Space with Pvt Kitchen and Bathroom	$5,755	$48	29%	1	1	1	$50	❌	❌	✅	Y / N	⭐️ 3.4 (3)
1 Queen & 1 Sofa Bed \| Smart TV	$9,599	$46	57%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (4)
2FL Studio Near Temple Campus	$4,282	$65	18%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
1 Bed Studio with Kitchen and TV	$5,472	$65	23%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)

Return Metrics

-122.61% 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)	-$5,591	-$11,183	-$16,775	-$22,367	-$27,959	-$55,918	-$167,755
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,080	$1,080	$1,080	$1,080	$1,080	$1,080	$1,080
Down Payment	$270	$270	$270	$270	$270	$270	$270
Property Appreciation	$40	$82	$125	$169	$215	$464	$1,926
Total Return	-$4,201	-$9,751	-$15,300	-$20,848	-$26,394	-$54,104	-$164,479

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-122.61%

Cap Rate

-407.46%

Return on Investment

-121.43%

325 W York St Philadelphia, PA, 19133

1 bed • 1 bath • 3 guests

Purchase Price

Est. $6/mo

This property is for sale!

Contact Agent

-4021

Airbnb Investor Score

-$5,591

Annual Profit

-407.5%

Cap Rate

-122.6%

Cash on Cash

$9,401

Annual Revenue

BNBCalc predicts this property will get $63 per night with 38% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 3% of comparables

Seasonality

40 Airbnb Comparables

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

$9,841

Avg annual revenue

38%

Avg occupancy rate

$63

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

$0k

$10k

$20k

$30k

-$5,592

Profit

Revenue

$9,401

Operating Expenses

$14,902

Operating Income

-$5,501

Mortgage & Taxes

$91

Profit (Cash Flow)

-$5,592

$4,561

Cash Investment

Down Payment

$270

Renos & Furnishing

$4,250

Closing Costs

$41

Total

$4,561

DSCR Ratio

Weak

-60.40

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-122.61%

Cap Rate

-407.46%

Return on Investment

-121.43%

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

$64

Deductible property tax

$13

Your total deduction

$6,312

Your adjusted annual income

$150,000 - $6,312 = $143,688

Taxes on $143,688 (30%)

$43,106

Your old tax bill

$45,000

Your new tax bill

$43,106

Estimated tax savings

$1,894

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: -