BNBCalc Short Term Rental Investment Analysis 3627 Powelton Avenue, Philadelphia, PA

6 bed • 1 bath • 18 guests • $958,000

BNB

Calc

Annual Revenue

$150,060

Profit (Cash Flow)

$52,249

Cap Rate

12.2%

Annual Revenue

$150,060

AirDNA projects $358/night at 67% occupancy ($87,607). Airbtics projects $353/night at 68% occupancy ($87,673). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 83% occupancy rate, $495 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,819	$81,746	$154,278	$197,042
Occupancy	55%	69%	83%	91%
Nightly Rate	$225	$313	$495	$572

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning 5BDR-5BTH with Outdoor Space!	$105,886	$287	98%	5	5	1	$178	❌	❌	✅	Y / Y	⭐️ 5 (83)
Modern Downtown Retreat 5BR-5Baths	$76,750	$227	89%	5	5	1	$195	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
University City - Philadelphia	$57,187	$256	57%	6	5	1	$315	❌	❌	✅	Y / Y	⭐️ 5 (40)
Exceptional Duplex 5BD/4BTR - Sleeps 10!	$50,996	$164	80%	5	4	1	$190	❌	❌	✅	Y / Y	⭐️ 5 (16)
Lovely 5-Bedroom Apartment near UPENN	$83,475	$219	100%	5	4	1	$190	❌	❌	❌	N / N	⭐️ 3 (4)
7 Bed - Rooftop Bar - Center City - Rittenhouse	$117,993	$655	49%	5	2.5	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (99)
New Construction South St. Broad St. Rittenhouse	$80,942	$235	91%	5	3	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (281)
Exquisite Downtown 5B/3.5B w/Patio!	$31,668	$113	71%	5	3.5	1	$128	❌	❌	✅	Y / Y	⭐️ 5 (165)
Huge 5 bdrm, 5 bath, Roof Deck, Private Patio!	$81,553	$332	63%	5	5	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (72)
5 King Beds w/ 2 Free Driveway Parking-Pool Table	$110,744	$545	52%	5	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (11)
Luxury 5 Bed\|5Bath Duplex \| Sleeps 16 to 18	$74,876	$433	41%	5	5	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (3)
Center City! 6 Bed En Suite Bath	$156,971	$510	82%	6	6	3	$230	❌	❌	❌	Y / Y	⭐️ 5 (63)
SLEEPS 12 - Bardot Full - Garage Parking & Yard	$199,315	$743	73%	5	3.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (210)
Franklin on 4th	$102,379	$360	76%	5	3.5	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (64)
Luxury Downtown Mansion! Garage Parking! Roofdeck!	$112,864	$310	96%	5	4.5	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (122)
Spectacular Townhouse with Rooftop Deck.	$45,628	$136	87%	5	4	1	$128	❌	❌	❌	Y / Y	⭐️ 5 (375)
Spectacular 6BR/2.5BR + Patio Sleeps12!	$32,761	$116	70%	6	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (139)
City Luxury with Roofdeck, Gym, and Free St. Parki	$66,680	$193	90%	5	4.5	1	$128	❌	❌	✅	Y / Y	⭐️ 5 (377)
\| KingDreams \| 6BR 4BA 2King Beds	$120,265	$586	54%	6	4	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Homey and Modern Fishtown Abode - 5Beds/2Baths	$37,168	$118	80%	5	2	1	$118	❌	❌	✅	Y / Y	⭐️ 5 (95)
Giant 5Brm-porch,yard,park,bright/Unique,Stunning	$125,478	$397	86%	5	2.5	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (63)
Entire Luxury House near Center City	$47,753	$291	43%	5	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (16)
Beautiful spacious 8 bed 5.5 bath near Center City	$67,023	$316	57%	6	6	31	$250	❌	❌	❌	Y / Y	⭐️ 4.7 (37)
In the center of University city philly	$49,367	$330	39%	5	2	1	$120	❌	❌	✅	N / N	⭐️ 4.8 (19)
Modern Downtown 5BD/3BTH + Roof Deck - Sleeps 12	$54,767	$213	69%	5	3	31	$108	❌	❌	✅	Y / Y	⭐️ 5 (70)
EXCEPTIONAL 4 STORY TOWNHOUSE IN AAA LOCATION	$154,612	$624	64%	6	3	31	$375	❌	❌	✅	Y / Y	⭐️ 4.1 (13)
Movie Theater \| Oversized Private Rooftop \| 85" TV	$78,501	$284	68%	6	5	2	$300	❌	❌	✅	Y / Y	⭐️ 4.3 (10)
2 Free Driveway Parking / 5 King Beds, Pool Table	$120,347	$554	56%	5	3	2	$250	✅	❌	✅	Y / Y	⭐️ 0 (2)
Exquisitely Designed Gem! Roof Deck+Patio	$52,317	$163	81%	6	6	1	$185	❌	❌	✅	Y / Y	⭐️ 4.5 (62)
Beautifully Designed Modern and Chic Getaway	$91,497	$302	82%	5	5	31	$148	❌	❌	❌	Y / Y	⭐️ 5 (130)
Luxury House near Center city	$94,756	$437	57%	5	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (13)
A perfect place to call home for a long/short stay	$69,318	$401	46%	5	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (44)
6 King Beds 5BR 3BA Convention Center Deluxe	$139,241	$571	64%	5	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (4)
Luxury House near the Center city!	$55,709	$491	31%	5	3	31	$200	❌	❌	❌	Y / Y	⭐️ 5 (93)
☆ RARE 4 STORY TOWNHOUSE FOR GROUPS ☆	$179,484	$539	87%	6	3	31	$375	❌	❌	✅	Y / Y	⭐️ 4.5 (66)
The Firehouse: Unique & Cozy 5B/4Bth +Free Parking	$72,404	$209	92%	5	4.5	1	$134	❌	❌	✅	Y / Y	⭐️ 5 (177)
Spacious and Modern Urban Retreat in Philly Art Museum Area	$87,415	$299	79%	5	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (200)
Entire Luxury House near the Center City!	$70,839	$553	35%	5	3	31	$200	❌	❌	❌	Y / Y	⭐️ 5 (18)
West philly/Free Parking/5 bedroom/2bath	$60,643	$324	50%	5	2	1	$100	❌	❌	✅	N / N	⭐️ 4.5 (3)
AA+ BBQ YARD, 4 BR and 6 Smart TV Spotless Clean-3	$73,623	$299	66%	5	2.5	7	$249	❌	❌	❌	Y / Y	⭐️ 4.5 (51)

Return Metrics

22.27% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$52,248	$104,497	$156,746	$208,995	$261,244	$522,489	$1,567,469
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$766,400	$766,400	$766,400	$766,400	$766,400	$766,400	$766,400
Down Payment	$191,600	$191,600	$191,600	$191,600	$191,600	$191,600	$191,600
Property Appreciation	$28,740	$58,342	$88,832	$120,237	$152,584	$329,471	$1,367,317
Total Return	$1,038,988	$1,120,840	$1,203,579	$1,287,233	$1,371,829	$1,809,961	$3,892,786

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.27%

Cap Rate

12.19%

Return on Investment

38.53%

3627 Powelton Ave Philadelphia, Pennsylvania, 19104

6 bed • 1 bath • 18 guests

Purchase Price

Est. $4,595/mo

Inquire about this property

Contact Agent

$958,000

Zestimate

Philadelphia

Guide

Zoning

Market

Guide

Laws

Market Data

127

Airbnb Investor Score

$52,248

Annual Profit

12.2%

Cap Rate

22.3%

Cash on Cash

$150,060

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $358/night at 67% occupancy.Projected nightly rate is $353/night at 68% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$87,279

Avg annual revenue

68%

Avg occupancy rate

$353

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

$30k

$85k

$140k

$200k

$52,249

Profit

Revenue

$150,060

Operating Expenses

$33,188

Operating Income

$116,873

Mortgage & Taxes

$64,624

Profit (Cash Flow)

$52,249

$234,590

Cash Investment

Down Payment

$191,600

Renos & Furnishing

$14,250

Closing Costs

$28,740

Total

$234,590

DSCR Ratio

Strong

1.81

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.27%

Cap Rate

12.19%

Return on Investment

38.53%

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

$45,468

Deductible property tax

$9,484

Your total deduction

$44,625

Your adjusted annual income

$150,000 - $44,625 = $105,375

Taxes on $105,375 (30%)

$31,613

Your old tax bill

$45,000

Your new tax bill

$31,613

Estimated tax savings

$13,387

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:

2,925 sqft

Year built:

1915

Size:

2,960 sqft

Type:

MULTI_FAMILY

Parking:

Heating:

Hot Water, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: -

Lot size: 2,925 sqft

Building area: 2,960 sqft

Garage: No

Heating: Hot water, electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Central A/C, Electric

View: -

Parking: Surface, Other

Amenities: Gas Water Heater

Price per square foot: $323

Lot Info

Zoning: -

Land Use: -

Parcel Number: 241151200

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $447,400

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $958,000

Schools

High School: West Philadelphia High School with 2/10 star rating