BNBCalc Short Term Rental Investment Analysis 350 Oliver Ave 1203, Pittsburgh, PA 15222

1 bed • 1 bath • 3 guests • $370,000

BNB

Calc

Annual Revenue

$29,037

Profit (Cash Flow)

-$13,377

Cap Rate

3.1%

Annual Revenue

$29,037

AirDNA projects $150/night at 53% occupancy ($29,036). Airbtics projects $158/night at 66% occupancy ($38,087). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 53% occupancy rate, $150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,089	$40,780	$44,487	$58,314
Occupancy	60%	67%	72%	77%
Nightly Rate	$106	$161	$162	$200

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The LUX Downtown Flat	$33,361	$127	68%	1	1	3	$109	✅	❌	❌	Y / Y	⭐️ 5 (121)
Central Downtown Queen Bed \| Walk to all Venues	$29,924	$112	73%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (201)
Luxe Apartment in Downtown Pittsburgh \| Gym \| View	$99,726	$426	63%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Three Rivers Luxury Sunset Loft	$20,824	$153	36%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Luxurious 1BR Apt in Pittsburgh PA	$44,323	$162	72%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (22)
Luxury 1BD\|A+ Downtown Location	$46,111	$162	74%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
Homey 1BR Apt in Pittsburgh	$43,997	$161	72%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (33)
Home Vibe 1BR Apt in Pittsburgh PA	$40,295	$161	65%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (25)
Luxury 1BD\|A+ Downtown Location	$41,716	$161	67%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (39)
Frontdesk \| Bright 1 BR Apt in Cultural District	$26,780	$102	68%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.7 (157)
Frontdesk \| Trendy 1 BR Downtown	$21,338	$106	55%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (40)
Modern 1B\|1B \|City Views & Gym \| Cultural District	$115,035	$433	72%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (47)
Comfy 1BR Apt in Pittsburgh	$41,635	$162	60%	1	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (37)
Luxury 1BD\|A+ Downtown Location	$47,607	$162	77%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (29)
Frontdesk \| Bright 1 BR Downtown	$30,986	$102	83%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (98)
Homey 1BR Apt in Pittsburgh PA	$42,845	$161	70%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (14)
Frontdesk \| Spacious 1 BR Downtown	$23,442	$105	61%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
Homey 1BR Apt in Pittsburgh PA	$49,519	$161	82%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (19)
Luxury 1BD\|A+ Downtown Location	$48,403	$163	77%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (30)
Serene 1BR Apt in Pittsburgh	$42,011	$161	67%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (17)
Chic 1BR Apt in Pittsburgh	$39,598	$161	63%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (32)
Luxury 1BD\|A+ Downtown Location	$40,639	$162	65%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (22)
Luxury 1BD\|A+ Downtown Location	$37,221	$162	60%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (19)
Lux 1BR Apt in Pittsburgh	$40,406	$171	62%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (24)
Luxury 1BD\|A+ Downtown Location	$40,470	$159	67%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (31)
Frontdesk \| Convenient 1 BR Downtown	$28,274	$103	75%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Frontdesk \| Modern 1 BR Downtown	$23,278	$106	60%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (64)
Frontdesk \| Chic 1 BR Downtown	$26,517	$105	69%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (52)
Fancy 1BR Apt in Pittsburgh PA	$43,378	$172	66%	1	1	1	$50	❌	❌	✅	Y / N	⭐️ 5 (32)
Phenomenal Location with an Exceptional View	$23,879	$106	59%	1	1	3	$109	✅	❌	❌	Y / Y	⭐️ 4.8 (18)
Lovely 1BR Apt in Pittsburgh PA	$34,989	$177	52%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 5 (20)
Frontdesk \| Cozy Studio Apt in Cultural District	$29,044	$100	76%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.4 (107)
Posh 1BR Apt in Pittsburgh	$34,639	$182	52%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Frontdesk \| Prime Location \| 1BR Apt	$38,231	$97	98%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.6 (164)
Charming 1BR Apt in Pittsburgh	$58,668	$200	68%	1	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (16)
Modern 1BR Apt in Pittsburgh	$54,153	$200	65%	1	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Frontdesk \| Signature 1BR Apt with Washer & Dryer	$22,688	$116	52%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.7 (126)
Frontdesk \|1 BR Apt near Market Square	$25,661	$116	59%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.6 (86)
Easeful 1BR Apt in Pittsburgh	$53,388	$200	68%	1	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (2)
Frontdesk \| Modern Studio Apt near Dining	$30,090	$102	79%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.4 (101)

Return Metrics

-14.97% 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)	-$13,376	-$26,753	-$40,130	-$53,507	-$66,884	-$133,769	-$401,308
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$296,000	$296,000	$296,000	$296,000	$296,000	$296,000	$296,000
Down Payment	$74,000	$74,000	$74,000	$74,000	$74,000	$74,000	$74,000
Property Appreciation	$11,100	$22,533	$34,308	$46,438	$58,931	$127,249	$528,087
Total Return	$367,723	$365,779	$364,178	$362,930	$362,046	$363,479	$496,779

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.97%

Cap Rate

3.13%

Return on Investment

1.51%

350 Oliver Ave 1203 Pittsburgh, PA, 15222

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,775/mo

This property is for sale!

Contact Agent

-55

Airbnb Investor Score

-$13,376

Annual Profit

3.1%

Cap Rate

-15.0%

Cash on Cash

$29,037

Annual Revenue

BNBCalc predicts this property will get $158 per night with 66% occupancy, putting it in the top 52% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 96% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

40 Airbnb Comparables

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

$40,377

Avg annual revenue

66%

Avg occupancy rate

$158

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

$50k

$80k

$115k

-$13,377

Profit

Revenue

$29,037

Operating Expenses

$17,455

Operating Income

$11,582

Mortgage & Taxes

$24,959

Profit (Cash Flow)

-$13,377

$89,350

Cash Investment

Down Payment

$74,000

Renos & Furnishing

$4,250

Closing Costs

$11,100

Total

$89,350

DSCR Ratio

Weak

0.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.97%

Cap Rate

3.13%

Return on Investment

1.51%

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

$17,561

Deductible property tax

$3,663

Your total deduction

$50,619

Your adjusted annual income

$150,000 - $50,619 = $99,381

Taxes on $99,381 (30%)

$29,814

Your old tax bill

$45,000

Your new tax bill

$29,814

Estimated tax savings

$15,186

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -