BNBCalc Short Term Rental Investment Analysis 427 Bailey Ave, Pittsburgh, PA 15211

5 bed • 2 bath • 15 guests • $1,500,000

BNB

Calc

Annual Revenue

$51,587

Profit (Cash Flow)

-$69,985

Cap Rate

2.1%

Annual Revenue

$51,587

AirDNA projects $321/night at 44% occupancy ($51,587). Airbtics projects $399/night at 61% occupancy ($88,896). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 44% occupancy rate, $321 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,065	$82,668	$137,809	$228,256
Occupancy	48%	61%	73%	91%
Nightly Rate	$244	$360	$499	$665

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious Modern Home • Rooftop Deck	$111,019	$469	64%	5	4	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (321)
Modern Newly Renovated Duplex 6BR/3BR Sleeps 16	$83,787	$347	62%	6	3	1	$225	❌	❌	✅	Y / Y	⭐️ 4.7 (26)
Lovely Duplex 6BR-4BR- Garage Parking/Sleeps 16!	$70,607	$246	73%	6	4	1	$195	❌	❌	✅	Y / Y	⭐️ 4.7 (43)
Victorian on the Mount	$88,742	$361	66%	5	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Large, Gorgeous, Historic Home Near Stadium/Casino	$81,399	$924	24%	6	4	2	$235	✅	❌	✅	Y / Y	⭐️ 5 (71)
Huge 5 BDRM min to Downtown & Stadiums w/ parking	$33,658	$133	58%	6	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (123)
Great for Groups, 3 Separate Apts., Free Parking!	$86,142	$257	88%	6	3	1	$219	❌	❌	❌	Y / Y	⭐️ 5 (18)
NEW! Luxurious 5bdr w/ a hot tub. Walk to stadiums	$146,427	$522	73%	5	3	3	$250	❌	✅	✅	Y / Y	⭐️ 5 (74)
The Andy Warhol	$237,084	$1,074	60%	5	3	2	$289	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Show Stopping 5BR, Sleeps 14	$80,916	$306	70%	5	3	2	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Pittsburgh Gem \| 5BR \| Downtown Deck View	$118,452	$522	62%	5	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (49)
Mt. Washington \| 5 Bed \| Spacious	$40,318	$306	36%	5	3	2	$0	❌	❌	✅	Y / N	⭐️ 4.7 (7)
Karen's Place	$56,338	$221	60%	5	3	3	$279	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Sleeps 10, Huge New Luxe Home!	$67,016	$299	60%	5	4	1	$249	❌	❌	❌	Y / Y	⭐️ 5 (33)
Massive House w/ Private Parking + Decks & Yard	$56,148	$362	40%	5	4	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Amazingly Homey w/Garage + Outdoor Space! 5B/2B	$54,335	$187	74%	5	2	1	$117	❌	❌	✅	Y / Y	⭐️ 4.9 (205)
Triplex Minutes from Downtown!	$152,435	$407	98%	5	3	1	$225	❌	❌	✅	Y / Y	⭐️ 5 (2)
Elegant 6BR~Find Peace and Quiet Close to Downtown	$93,533	$509	49%	6	4	2	$199	❌	✅	✅	Y / Y	⭐️ 5 (13)
Grand VIEW • Natural Light • 7 Beds • Sleeps 11!	$66,625	$409	43%	5	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (181)
Huge 3-unit, 6br 4bath, the whole place for Guests	$94,594	$274	93%	6	4	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (4)
Central Location, Private Parking & Pet Friendly!	$24,564	$174	37%	5	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (43)
Victorian Home in Mt. Washington	$59,859	$241	65%	5	2	1	$190	❌	❌	✅	Y / Y	⭐️ 4.8 (75)
Fantastic 5 BR w/4x Off Street Parking - Sleeps 16	$60,087	$252	62%	5	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (65)
Triplex Minutes from Downtown! Free parking!	$184,953	$453	98%	5	3	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (59)
Revamped Vintage \| Urban Vistas \| Chic Abode	$120,848	$662	49%	5	2	3	$240	❌	❌	❌	Y / Y	⭐️ 5 (10)
Large Remodeled Home with your own Parking Lot	$42,109	$183	60%	5	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (66)
Walk to Gorgeous Views Cheerful Bright 5 BR Home	$79,804	$202	91%	5	2	1	$119	❌	❌	✅	Y / Y	⭐️ 4.8 (132)
Entire Duplex home mins to Downtown, PPG, Pitt	$65,880	$400	45%	6	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Duplex \| 8-Car Parking \| 5 Mins to DT \| King Beds!	$255,315	$870	78%	6	4	2	$230	❌	❌	✅	Y / Y	⭐️ 5 (8)
Spacious Home in Greenfield	$45,297	$182	68%	6	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Inclination Vacation; Luxe 5BR 10 mins to Downtown	$151,367	$500	81%	5	4	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (8)
Luxe Beechview Manor \| Sleeps 14 \| Central	$163,507	$425	100%	5	3	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (34)
Modern Newly Renovated Duplex 6BR/3BR Sleeps 16	$33,520	$458	20%	6	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.2 (13)
Luxurious Listing in Pittsburgh	$52,964	$499	29%	5	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Walkable Luxury 4 Br House	$22,728	$207	30%	5	3	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (10)
Spacious 8 bed house! Triple King bed ~ 3 stories!	$133,019	$616	59%	5	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Mount Washington Hideaway	$102,480	$700	40%	6	3	1	$0	❌	✅	✅	Y / N	⭐️ 0 (0)
Spacious 8 bed house! Triple King bed ~ 3 stories!	$118,584	$360	90%	5	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Beautiful Victorian walking distance from stadiums	$35,043	$130	59%	5	3	2	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Greenfield house 3	$64,582	$315	55%	6	3	1	$35	❌	❌	❌	Y / Y	⭐️ 4.8 (86)

Return Metrics

-19.57% 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)	-$69,984	-$139,969	-$209,953	-$279,938	-$349,922	-$699,845	-$2,099,535
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,200,000	$1,200,000	$1,200,000	$1,200,000	$1,200,000	$1,200,000	$1,200,000
Down Payment	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Property Appreciation	$45,000	$91,350	$139,090	$188,263	$238,911	$515,874	$2,140,893
Total Return	$1,475,015	$1,451,380	$1,429,136	$1,408,325	$1,388,988	$1,316,029	$1,541,357

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-19.57%

Cap Rate

2.08%

Return on Investment

-2.86%

427 Bailey Ave Pittsburgh, PA, 15211

5 bed • 2 bath • 15 guests

Purchase Price

Est. $7,195/mo

This property is for sale!

Contact Agent

-77

Airbnb Investor Score

-$69,984

Annual Profit

2.1%

Cap Rate

-19.6%

Cash on Cash

$51,587

Annual Revenue

BNBCalc predicts this property will get $399 per night with 61% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 78% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

$90,902

Avg annual revenue

61%

Avg occupancy rate

$399

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

$100k

$175k

$255k

-$69,985

Profit

Revenue

$51,587

Operating Expenses

$20,386

Operating Income

$31,201

Mortgage & Taxes

$101,185

Profit (Cash Flow)

-$69,985

$357,500

Cash Investment

Down Payment

$300,000

Renos & Furnishing

$12,500

Closing Costs

$45,000

Total

$357,500

DSCR Ratio

Weak

0.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-19.57%

Cap Rate

2.08%

Return on Investment

-2.86%

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

$71,192

Deductible property tax

$14,850

Your total deduction

$220,312

Your adjusted annual income

$150,000 - $220,312 = -$70,312

Taxes on -$70,312 (30%)

-$21,094

Your old tax bill

$45,000

Your new tax bill

-$21,094

Estimated tax savings

$66,094

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: -