BNBCalc Short Term Rental Investment Analysis 3437 Brighton St, Philadelphia, PA 19149

3 bed • 1 bath • 9 guests • $268,000

BNB

Calc

Annual Revenue

$30,816

Profit (Cash Flow)

-$4,949

Cap Rate

4.9%

Annual Revenue

$30,816

AirDNA projects $143/night at 59% occupancy ($30,815). Airbtics projects $265/night at 61% occupancy ($59,041). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 59% occupancy rate, $143 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,519	$51,750	$87,087	$132,993
Occupancy	44%	57%	79%	88%
Nightly Rate	$168	$237	$291	$399

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bright/Spacious-Condo near The Met/Center City	$23,089	$169	35%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
\| GoodVibes \| 3BR 2BA Walk to Conv Cen & Chinato	$35,592	$236	39%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (77)
\| KingSuite \| 3BR 3.5BA+3 King Beds Walk to Conv	$59,372	$362	43%	3	4	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (36)
Roof Deck! 3 Bdrm, 3 ba, Prime Location!	$46,251	$237	50%	3	3	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (45)
\| Dream \| \| 3BR 2BA Walk to Chinatown & Conv Cen	$32,152	$237	34%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (75)
Lovely/Jacuzzi/First Floor/ near Conv. Center	$32,246	$196	43%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Center City \| Spacious \| Hosted By StayRafa	$42,485	$159	70%	3	3	2	$159	❌	❌	✅	Y / Y	⭐️ 4.9 (162)
3bedroom/2Bath Chinatown Suite	$52,985	$150	92%	3	2	1	$95	❌	❌	❌	Y / Y	⭐️ 4.6 (117)
Unique \| Chinatown \| Bunkbeds \| Hosted By StayRafa	$70,649	$239	79%	3	3	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (63)
Cozy & Stylish 3BR/3BTH +Private Parking! Sleeps 7	$55,121	$162	88%	3	3	1	$112	❌	❌	❌	Y / Y	⭐️ 4.9 (114)
Luxury Home \| Old City \| Hosted StayRafa \| Parking	$101,417	$332	81%	3	3	2	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Convenient-Spacious-Jacuzzi/ near Convention Ctr.	$36,981	$189	52%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Lovely Bi-level apartment in Northern Liberties	$68,681	$263	70%	3	2	2	$159	❌	❌	❌	Y / Y	⭐️ 5 (3)
3bed2bath cozy Apartment	$40,878	$142	73%	3	2	1	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (101)
Boutique Modern Bi-level with Yard and Spa Bath	$46,058	$286	44%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Nico’s Penthouse, Rooftop Balcony, Near Downtown	$59,040	$178	90%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (246)
Parking Included: Full Apartment in Chinatown	$137,327	$379	99%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Old City Charm\| In Law Suite \|A+ Location	$91,620	$250	98%	3	4	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (73)
The Executive \|Sauna\|FirePit\|Gym\| Luxury Home	$136,745	$479	78%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (124)
\| Moon \|3 King Beds w/ 2 Free Driveway Parking	$73,213	$442	44%	3	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (29)
Luxurious Million-Dollar Penthouse \| Parking!	$60,370	$198	78%	3	2	2	$199	❌	❌	✅	Y / Y	⭐️ 4.8 (97)
Modern Living	$44,145	$226	51%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Nolibs MASSiVE yard, PARKiNG 2 cars, Sleeps 12	$44,313	$259	44%	3	2	31	$180	❌	❌	✅	Y / Y	⭐️ 5 (20)
Lovely 3bedroom with Skyline view	$46,428	$264	45%	3	3	31	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (14)
Wonderful 3BR/2BT w/ 1Car Garage Parking! Sleep 9	$52,900	$164	80%	3	2	1	$98	❌	❌	✅	Y / Y	⭐️ 4.8 (210)
Chic Modern Retreat near The Met	$26,768	$162	44%	3	2	31	$45	❌	❌	❌	Y / Y	⭐️ 4.8 (77)
Tranquil Oasis near The Met	$21,076	$168	33%	3	2	31	$45	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
\| Sun \| 3King Beds w/ 2 Free Driveway Parking	$119,906	$876	37%	3	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (25)
Private Garage Entire Apartment \| Spacious	$30,789	$158	44%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (187)
Private Garage Entire Apartment \| Modern Style	$29,401	$148	44%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (121)
Luxury 3BD \| Sleeps 9 \| Gym	$90,516	$304	74%	3	2	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (26)
‘3-BR House \| Free Parking & City View Roof Deck	$38,474	$219	48%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (66)
3 BR Million-Dollar Loft \| Elevator \| Parking!	$55,885	$177	80%	3	2	3	$199	❌	❌	✅	Y / Y	⭐️ 4.8 (295)
3-bedrooms * Sleeps 10 * TV 75" * Center City	$112,361	$389	77%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
The Urban Haven \| Free Parking, Gym, Game Rm	$84,340	$277	81%	3	2	3	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Quiet Apartment + Close to Everything	$31,974	$156	56%	3	3	31	$0	❌	❌	❌	Y / Y	⭐️ 5 (42)
Luxury 3BD \| Sleeps 12 \| Old City	$111,444	$404	66%	3	2	1	$250	❌	❌	✅	Y / N	⭐️ 5 (53)
Large Fishtown Townhome near restaurants & bars	$61,975	$287	59%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (59)
Large & Central 3/2 Sleeps 10	$130,127	$399	86%	3	2	1	$115	❌	❌	✅	Y / Y	⭐️ 4.7 (50)
CityView Modern House Near Center City w/ RoofDeck	$48,563	$278	46%	3	2	1	$98	❌	❌	✅	Y / Y	⭐️ 4.9 (36)

Return Metrics

-7.08% 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)	-$4,948	-$9,897	-$14,846	-$19,795	-$24,744	-$49,488	-$148,464
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$214,400	$214,400	$214,400	$214,400	$214,400	$214,400	$214,400
Down Payment	$53,600	$53,600	$53,600	$53,600	$53,600	$53,600	$53,600
Property Appreciation	$8,040	$16,321	$24,850	$33,636	$42,685	$92,169	$382,506
Total Return	$271,091	$274,423	$278,004	$281,841	$285,941	$310,681	$502,041

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.08%

Cap Rate

4.89%

Return on Investment

8.19%

3437 Brighton St Philadelphia, PA, 19149

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,285/mo

This property is for sale!

Contact Agent

-18

Airbnb Investor Score

-$4,948

Annual Profit

4.9%

Cap Rate

-7.1%

Cash on Cash

$30,816

Annual Revenue

BNBCalc predicts this property will get $265 per night with 61% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 98% of comparables

Seasonality

40 Airbnb Comparables

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

$62,091

Avg annual revenue

61%

Avg occupancy rate

$265

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

$20k

$60k

$95k

$140k

-$4,949

Profit

Revenue

$30,816

Operating Expenses

$17,686

Operating Income

$13,130

Mortgage & Taxes

$18,078

Profit (Cash Flow)

-$4,949

$69,890

Cash Investment

Down Payment

$53,600

Renos & Furnishing

$8,250

Closing Costs

$8,040

Total

$69,890

DSCR Ratio

Weak

0.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.08%

Cap Rate

4.89%

Return on Investment

8.19%

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

$12,720

Deductible property tax

$2,653

Your total deduction

$32,638

Your adjusted annual income

$150,000 - $32,638 = $117,362

Taxes on $117,362 (30%)

$35,209

Your old tax bill

$45,000

Your new tax bill

$35,209

Estimated tax savings

$9,791

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: -