BNBCalc Short Term Rental Investment Analysis 3572 Calumet St, Philadelphia, PA 19129

4 bed • 4 bath • 12 guests • $775,000

BNB

Calc

Annual Revenue

$47,883

Profit (Cash Flow)

-$24,300

Cap Rate

3.6%

Annual Revenue

$47,883

AirDNA projects $337/night at 48% occupancy ($59,081). Airbtics projects $230/night at 57% occupancy ($47,883). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 57% occupancy rate, $230 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,000	$57,831	$73,541	$83,088
Occupancy	43%	45%	74%	82%
Nightly Rate	$103	$203	$315	$424

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Manayunk Philadelphia, Stunning Views, Luxury stay	$89,733	$549	43%	4	4	2	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (130)
~HUGE BI-LEVEL 4 BR on MAIN ST. W/Street PARKING	$22,932	$55	38%	4	1	1	$115	❌	❌	❌	Y / Y	⭐️ 4.3 (237)
‘Modern & Cozy Getaway Center City Skyline Views	$62,372	$346	38%	4	4	1	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Manayunk Philly House with Fire Pit	$64,684	$411	43%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Modern townhouse w/ stunning view from roof deck	$53,290	$182	80%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
Great space for 8 in Philly	$26,314	$91	79%	4	2	31	$0	❌	❌	❌	Y / N	⭐️ 4 (1)
Beautiful Home at strawberry Mansion. Philadelphia	$19,867	$118	46%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (33)
RENOVATED PHILA/ EAST FALLS FURNISHED 4 BR/ 2 BA	$76,494	$98	60%	4	2	25	$300	❌	❌	❌	Y / Y	⭐️ 5 (6)
Charming Rennovated Historic Twin near CC Phily	$37,060	$225	45%	4	3	6	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Spacious Stylish Home • Central • Hosted StayRafa	$82,350	$225	100%	4	3	2	$160	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-12.84% 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)	-$24,300	-$48,600	-$72,901	-$97,201	-$121,502	-$243,004	-$729,012
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,613	$15,696	$24,278	$33,389	$43,062	$101,148	$620,000
Down Payment	$155,000	$155,000	$155,000	$155,000	$155,000	$155,000	$155,000
Property Appreciation	$23,250	$47,197	$71,863	$97,269	$123,437	$266,535	$1,106,128
Total Return	$161,563	$169,293	$178,240	$188,457	$199,998	$279,679	$1,152,115

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.84%

Cap Rate

3.61%

Return on Investment

3.46%

3572 Calumet St Philadelphia, PA, 19129

4 bed • 4 bath • 12 guests

Purchase Price

Est. $3,717/mo

This property is for sale!

Contact Agent

-45

Airbnb Investor Score

-$24,300

Annual Profit

3.6%

Cap Rate

-12.8%

Cash on Cash

$47,883

Annual Revenue

BNBCalc predicts this property will get $230 per night with 57% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$53,509

Avg annual revenue

57%

Avg occupancy rate

$230

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

$40k

$65k

$90k

-$24,300

Profit

Revenue

$47,883

Operating Expenses

$19,905

Operating Income

$27,979

Mortgage & Taxes

$52,279

Profit (Cash Flow)

-$24,300

$189,250

Cash Investment

Down Payment

$155,000

Renos & Furnishing

$11,000

Closing Costs

$23,250

Total

$189,250

DSCR Ratio

Weak

0.54

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.84%

Cap Rate

3.61%

Return on Investment

3.46%

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

$36,782

Deductible property tax

$7,672

Your total deduction

$102,596

Your adjusted annual income

$150,000 - $102,596 = $47,404

Taxes on $47,404 (30%)

$14,221

Your old tax bill

$45,000

Your new tax bill

$14,221

Estimated tax savings

$30,779

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

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: -