BNBCalc Short Term Rental Investment Analysis 330 Siebert Rd, Pittsburgh, PA 15237

2 bed • 1 bath • 6 guests • $120,000

BNB

Calc

Annual Revenue

$20,600

Profit (Cash Flow)

-$3,853

Cap Rate

3.5%

Annual Revenue

$20,600

AirDNA projects $141/night at 40% occupancy ($20,599). Airbtics projects $178/night at 59% occupancy ($38,357). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 40% occupancy rate, $141 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,119	$35,679	$51,037	$79,883
Occupancy	53%	58%	68%	78%
Nightly Rate	$138	$158	$194	$268

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Pittsburgh Home	$23,830	$131	48%	2	3	3	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (78)
Spacious renovated home 5 min. to DT & stadium	$27,756	$149	48%	2	2	1	$75	✅	❌	❌	N / Y	⭐️ 4.9 (11)
Townhouse in Brighton Heights	$11,806	$102	29%	2	2	1	$35	❌	❌	❌	Y / Y	⭐️ 4.8 (147)
Roxian Landing Pad 2 Bedrooms 1.5 Bath w/ Parking	$16,784	$87	48%	2	2	1	$60	❌	❌	✅	N / Y	⭐️ 4.8 (108)
Renovated Brownstone – Near Downtown and Casino	$31,075	$115	71%	2	2	5	$108	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
Farmhouse Design + Fire Pit in Heart of Pittsburgh	$60,309	$187	82%	2	2	2	$79	❌	❌	✅	Y / Y	⭐️ 4.8 (267)
Off-Street Parking ★Patio ★Prime Walkable Location	$40,171	$155	64%	2	2	3	$84	❌	❌	❌	Y / Y	⭐️ 4.9 (398)
Free Parking ★2 Bathrooms! ★Walk Everywhere!	$54,232	$190	74%	2	2	1	$79	❌	❌	❌	Y / Y	⭐️ 4.9 (181)
Free Parking - 2 Bathrooms! - Walk Everywhere!	$38,650	$157	63%	2	2	3	$79	❌	❌	❌	Y / Y	⭐️ 4.9 (154)
Location! Free Parking! Walkable neighborhood!	$45,640	$145	86%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (247)
Beautiful Loft Lawrenceville Parking Pet Friendly	$42,326	$181	60%	2	2	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (181)
Pet Friendly ★Patio ★ Central Lawrenceville!	$34,963	$128	70%	2	2	2	$69	❌	❌	✅	Y / Y	⭐️ 4.9 (228)
Brand New Loft Lawrenceville Parking, Pet Friendly	$52,181	$194	70%	2	2	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (198)
Off-Street Parking, Steps to Butler St., Patio!	$44,010	$139	80%	2	2	1	$89	❌	❌	❌	Y / Y	⭐️ 5 (101)
Cozy Row House Quiet Designer Heaven Central	$20,068	$87	55%	2	2	1	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (96)
Luxury Row House ❤️️of Lawrenceville. 10 min to DT	$26,509	$202	33%	2	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (81)
Wine Bar Charmer! Off-St Park+ 10 min Walk Stadium	$45,062	$210	55%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (86)
North Shore comfort. Walkable to Pittsburgh fun!	$17,788	$92	49%	2	3	2	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (116)
Abode \| The Pennsylvanian \| 2-Bedroom Suite	$38,071	$145	67%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (103)
Unique 1856 Charming 1st Floor Apartment	$28,505	$114	65%	2	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (56)
Acrisure Field \| Walkable \| Off-Street Parking	$88,542	$371	63%	2	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (307)
Walk to Acrisure \|Parking + Location\| GroupStay	$78,555	$370	56%	2	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (224)
Cozy private city home with big yard /Sleeps 8!	$41,451	$160	66%	2	2	1	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (94)
House in Little Italy for couple who want privacy	$19,614	$144	36%	2	2	2	$30	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Award Winning Lux Loft/Condo Pitt Heart / NYC Vibe	$31,908	$217	38%	2	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (255)
High End \| Luxury Home and Walkable \| ★GroupStay★	$104,908	$378	74%	2	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (135)
Skyline Sanctuary-5 mins to stadiums-city views	$38,349	$174	57%	2	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (71)
Cozy City GetawaySelf CheckinSafeSpotlessStay!	$25,000	$152	43%	2	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (402)
Spectacular Location \| Walkable Entertainment	$67,501	$259	68%	2	2	1	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (214)
THE STRIP DISTRICT NEWLY RENOVATED ROW-HOUSE	$32,212	$156	55%	2	2	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (82)
Clean and Central: Downtown House with Parking	$34,638	$169	56%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Well furnished 2 bedroom house, off-street parking	$53,639	$136	98%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (42)
Highly rated, 2bd/1.5 bath home/backyard/parking	$34,846	$163	52%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (97)
Parking + Patio + Charming + Work From Home!	$58,983	$196	78%	2	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
The Penthouse Suite	$65,465	$305	57%	2	2	2	$140	❌	✅	✅	Y / Y	⭐️ 4.8 (47)
Urban Cottage	$35,732	$175	54%	2	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (39)
Centrally Located - Steps to Butler - Free Parking	$42,232	$184	61%	2	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (50)
Easy Walk To Steelers & Pitt Football!	$55,116	$264	55%	2	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Walk to stadium!Spacious 2BR*King Bed-FREE parking	$32,942	$152	55%	2	2	2	$79	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
Frontdesk \| Modern 2 BR in Troy Hill	$24,375	$111	60%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (53)

Return Metrics

-11.38% 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)	-$3,853	-$7,706	-$11,559	-$15,412	-$19,265	-$38,530	-$115,590
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$96,000	$96,000	$96,000	$96,000	$96,000	$96,000	$96,000
Down Payment	$24,000	$24,000	$24,000	$24,000	$24,000	$24,000	$24,000
Property Appreciation	$3,600	$7,308	$11,127	$15,061	$19,112	$41,269	$171,271
Total Return	$119,746	$119,601	$119,568	$119,648	$119,847	$122,739	$175,680

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.38%

Cap Rate

3.53%

Return on Investment

2.73%

330 Siebert Rd Pittsburgh, PA, 15237

2 bed • 1 bath • 6 guests

Purchase Price

Est. $576/mo

This property is for sale!

Contact Agent

-42

Airbnb Investor Score

-$3,853

Annual Profit

3.5%

Cap Rate

-11.4%

Cash on Cash

$20,600

Annual Revenue

BNBCalc predicts this property will get $178 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 91% of comparables

Avg Daily Rate

Top 73% of comparables

Seasonality

40 Airbnb Comparables

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

$41,643

Avg annual revenue

59%

Avg occupancy rate

$178

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

$40k

$75k

$105k

-$3,853

Profit

Revenue

$20,600

Operating Expenses

$16,358

Operating Income

$4,242

Mortgage & Taxes

$8,095

Profit (Cash Flow)

-$3,853

$33,850

Cash Investment

Down Payment

$24,000

Renos & Furnishing

$6,250

Closing Costs

$3,600

Total

$33,850

DSCR Ratio

Weak

0.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.38%

Cap Rate

3.53%

Return on Investment

2.73%

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

$5,695

Deductible property tax

$1,188

Your total deduction

$16,604

Your adjusted annual income

$150,000 - $16,604 = $133,396

Taxes on $133,396 (30%)

$40,019

Your old tax bill

$45,000

Your new tax bill

$40,019

Estimated tax savings

$4,981

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: -