BNBCalc Short Term Rental Investment Analysis 39 Seneca Dr, Pittsburgh, PA 15228

3 bed • 2 bath • 9 guests • $2,500

BNB

Calc

Annual Revenue

$41,382

Profit (Cash Flow)

$22,154

Cap Rate

892.9%

Annual Revenue

$41,382

Revenue data could not be found for this address

BNB Calc projects a 55.00000000000001% occupancy rate, $206 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sweet Mt. Lebo Cape Cod Retreat	$42,618	$178	64%	3	3	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (62)
Cozy house in the heart of Mt. Lebanon	$58,291	$222	67%	3	1	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (53)
Renovated 3BR! Free Parking! Fire Pit Patio!	$27,660	$110	62%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (151)
Pittsburgh Retreat 3-Bedrooms and beautiful Garden	$31,877	$133	63%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (82)
Renovated 3BR home! Fire pit patio! Free parking!	$37,682	$140	70%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (197)
Comfy, 3bedroom, Single car garage with a driveway	$40,072	$128	81%	3	1	2	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (85)
The Pittsburgh Hahse - DOG friendly	$44,324	$179	63%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (27)
Head to Pittsburgh From Mt. Lebanon Cottage	$40,333	$137	75%	3	3	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (343)
3 Bedrooms-Mt.Lebanon-Clean-Neat-Family Friendly	$36,680	$113	78%	3	1	2	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (47)
The Pittsburgh Haus \| Charitable BnB	$55,182	$170	86%	3	3	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (88)
"The Cottage on Summit"	$53,227	$166	84%	3	1	4	$125	❌	❌	❌	Y / Y	⭐️ 5 (82)
Cozy Beechview Bungalow	$18,495	$102	46%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Eclectic, 3BR, 3 BA, 55" TVs, Min To Dntwn	$65,287	$280	59%	3	3	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (21)
Comfy Pet Friendly Cottage Near Airport & Downtown	$31,064	$101	78%	3	1	2	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
Spacious HomeCentralPrivate Garage & Patio	$41,413	$132	80%	3	1	3	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Lovely 3 bedrooms in the middle of nature	$17,417	$245	17%	3	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.7 (38)
Cozy Bright Mt. Leb Cottage \| 2 m to T to Stadiums	$38,649	$110	89%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (58)
Quiet Bungalow Near Southside, Downtown & Trolly	$23,134	$104	55%	3	1	2	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (50)
Modern Pittsburgh Osais	$26,287	$171	42%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
y 7- Carnegie walkability close to Pittsburgh fun!	$31,144	$95	82%	3	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (73)
Cozy Home near DT PGH 🐶 friendly + fenced yard!	$51,386	$203	65%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (104)
Stylish♥Baby Friendly♥15mins to DT PGH♥Great Yard!	$59,588	$189	79%	3	2	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (127)
Seneca Place: A historic home in Mount Lebanon.	$52,375	$159	90%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (76)
PGH Sapphire\| Charming Design\|Parking\|10 min to DT	$52,452	$170	78%	3	2	2	$138	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Peaceful & Cozy getaway!	$37,526	$295	34%	3	1	1	$95	❌	❌	✅	Y / Y	⭐️ 3 (2)
Cute Home w/ Patio ~ 7 Mi to Dtwn Pittsburgh	$42,722	$315	34%	3	2	2	$181	❌	❌	❌	Y / Y	⭐️ 3.5 (18)
BRIGHT AND COZY 3 bedroom apartment	$40,984	$115	92%	3	1	2	$105	❌	❌	✅	Y / N	⭐️ 5 (41)
Family Friendly 3-BR Bungalow near Attractions	$37,844	$128	73%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
PLZ CONTACT HOST TO INQUIRE VS CLICKING "RESERVE"!	$16,652	$199	21%	3	1	2	$100	❌	❌	❌	N / Y	⭐️ 4.7 (7)
1st Fl Primary Suite w/ Parking	$25,487	$125	51%	3	2	1	$95	❌	❌	✅	N / Y	⭐️ 4.8 (29)
Family Friendly Pittsburgh Home	$34,902	$149	64%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (36)
Family friendly house in Sunset Hills!	$39,178	$114	92%	3	2	3	$65	❌	❌	✅	N / N	⭐️ 4.7 (12)
Quiet, Light Filled Bungalow	$13,836	$105	36%	3	1	1	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Your Mount Lebanon Haven Awaits!	$35,630	$175	53%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (9)
Cozy Retro Home 10 miles from Downtown Pittsburgh!	$62,220	$200	85%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Warm Craftsman Bungalow with 2 Bathrooms & Parking	$34,085	$122	68%	3	2	2	$130	❌	❌	✅	N / N	⭐️ 4.6 (27)
Spacious 3 Bedroom Home Minutes From Downtown	$52,522	$142	96%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Charming and Central Mt. Lebanon House	$46,723	$159	74%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Luxe Mt. Lebanon Home \| Central \| Free Parking	$33,100	$133	68%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
GORGEOUS City Home with Pittsburgh Sports	$35,951	$95	100%	3	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (61)

Return Metrics

244.11% 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)	$22,153	$44,307	$66,461	$88,615	$110,769	$221,538	$664,614
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000
Down Payment	$500	$500	$500	$500	$500	$500	$500
Property Appreciation	$75	$152	$231	$313	$398	$859	$3,568
Total Return	$24,728	$46,959	$69,193	$91,429	$113,667	$224,898	$670,682

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

244.11%

Cap Rate

892.89%

Return on Investment

245.21%

39 Seneca Dr Pittsburgh, PA, 15228

3 bed • 2 bath • 9 guests

Purchase Price

Est. $12/mo

This property is for sale!

Contact Agent

8608

Airbnb Investor Score

$22,153

Annual Profit

892.9%

Cap Rate

244.1%

Cash on Cash

$41,382

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 13% of comparables

40 Airbnb Comparables

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

$39,149

Avg annual revenue

67%

Avg occupancy rate

$157

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

$15k

$30k

$50k

$65k

$22,154

Profit

Revenue

$41,382

Operating Expenses

$19,060

Operating Income

$22,322

Mortgage & Taxes

$169

Profit (Cash Flow)

$22,154

$9,075

Cash Investment

Down Payment

$500

Renos & Furnishing

$8,500

Closing Costs

$75

Total

$9,075

DSCR Ratio

Strong

132.37

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

244.11%

Cap Rate

892.89%

Return on Investment

245.21%

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

$119

Deductible property tax

$25

Your total deduction

-$20,733

Your adjusted annual income

$150,000 - -$20,733 = $170,733

Taxes on $170,733 (30%)

$51,220

Your old tax bill

$45,000

Your new tax bill

$51,220

Estimated tax savings

-$6,220

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -