BNBCalc Short Term Rental Investment Analysis 44 Devonshire Sq, Mechanicsburg, PA 17050

2 bed • 2 bath • 6 guests • $415,000

BNB

Calc

Annual Revenue

$24,530

Profit (Cash Flow)

-$20,334

Cap Rate

1.8%

Annual Revenue

$24,530

AirDNA projects $146/night at 46% occupancy ($24,529). Airbtics projects $144/night at 73% occupancy ($38,394). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 46% occupancy rate, $146 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,018	$36,271	$50,423	$60,196
Occupancy	61%	71%	84%	87%
Nightly Rate	$123	$134	$158	$182

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
No Worries, No Cleaning Fees	$37,112	$156	65%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (72)
Peaceful 2 BR apartment-Centrally located	$34,119	$131	66%	2	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (97)
Whole Home, Wooded Serenity, Urban Proximity	$39,743	$122	85%	2	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (292)
Private: Near Messiah/Harrisburg/Hershey/Carlisle	$36,154	$110	84%	2	1	2	$39	❌	❌	❌	N / Y	⭐️ 4.9 (340)
Modern 2 Bedroom Apartment in Mechanicsburg	$28,904	$127	60%	2	1	2	$39	❌	❌	❌	Y / Y	⭐️ 4.9 (59)
Cheerful 2-BR Home in Camp Hill w Indoor Fireplace	$47,089	$159	77%	2	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (22)
Creekview Cottage	$24,114	$118	55%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
JAA Home Away From Home - Camp Hill	$43,264	$204	56%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (6)
LMG Short Term Rental	$69,552	$180	98%	2	1	3	$150	❌	❌	✅	Y / N	⭐️ 0 (0)
Cute handicapped-friendly 2 bed + sofa bed house	$43,123	$137	86%	2	2	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

-19.94% 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)	-$20,333	-$40,667	-$61,001	-$81,334	-$101,668	-$203,336	-$610,010
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,076	$8,405	$13,000	$17,879	$23,059	$54,163	$332,000
Down Payment	$83,000	$83,000	$83,000	$83,000	$83,000	$83,000	$83,000
Property Appreciation	$12,450	$25,273	$38,481	$52,086	$66,098	$142,725	$592,313
Total Return	$79,193	$76,011	$73,481	$71,631	$70,489	$76,551	$397,303

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-19.94%

Cap Rate

1.84%

Return on Investment

-3.73%

44 Devonshire Sq Mechanicsburg, PA, 17050

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,991/mo

This property is for sale!

Contact Agent

-80

Airbnb Investor Score

-$20,333

Annual Profit

1.8%

Cap Rate

-19.9%

Cash on Cash

$24,530

Annual Revenue

BNBCalc predicts this property will get $144 per night with 73% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 91% 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.

$40,317

Avg annual revenue

73%

Avg occupancy rate

$144

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

$25k

$40k

$55k

$70k

-$20,334

Profit

Revenue

$24,530

Operating Expenses

$16,869

Operating Income

$7,661

Mortgage & Taxes

$27,995

Profit (Cash Flow)

-$20,334

$101,950

Cash Investment

Down Payment

$83,000

Renos & Furnishing

$6,500

Closing Costs

$12,450

Total

$101,950

DSCR Ratio

Weak

0.27

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-19.94%

Cap Rate

1.84%

Return on Investment

-3.73%

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

$19,696

Deductible property tax

$4,109

Your total deduction

$62,344

Your adjusted annual income

$150,000 - $62,344 = $87,656

Taxes on $87,656 (30%)

$26,297

Your old tax bill

$45,000

Your new tax bill

$26,297

Estimated tax savings

$18,703

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: 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: -