BNBCalc Short Term Rental Investment Analysis 443 S Atlantic Ave, Pittsburgh, PA, 15224

3 bed • 2 bath • 3 guests • $67,400

BNB

Calc

Annual Revenue

$37,839

Profit (Cash Flow)

$14,694

Cap Rate

28.5%

Annual Revenue

$37,839

AirDNA projects $185/night at 56% occupancy ($37,839). Airbtics projects $208/night at 59% occupancy ($44,822). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $185 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,107	$39,430	$73,427	$126,849
Occupancy	41%	60%	78%	88%
Nightly Rate	$118	$175	$251	$386

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sunny, Creative Duplex in Friendship	$38,347	$190	55%	3	3	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (82)
MODERN ALL-NEW 3 BEDROOM 3.5 BATH PRIVATE PARKING	$23,835	$120	50%	3	4	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (59)
Off Street Parking, New Refresh, Great Location!	$32,476	$104	80%	3	1	2	$109	❌	❌	❌	Y / Y	⭐️ 5 (47)
Fire Pit + Family Friendly + Great Location!	$30,740	$113	70%	3	1	1	$119	❌	❌	❌	Y / Y	⭐️ 5 (100)
New Huge! Spacious 3 Bedroom in Oakland that sl	$29,869	$234	34%	3	3	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (143)
Spacious House Near Downtown+Universities	$19,108	$79	60%	3	3	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (175)
The Larrybird Inn - Steps from Butler Street!	$60,998	$308	54%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (141)
Luxe Bloomfield Apt \| UPMC/Pitt/CMU \| Free Parking	$66,303	$191	93%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (147)
Stunning 3 BR suite w/ Office!	$61,524	$205	82%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (85)
*Private Parking! Bohemian Row House	$25,634	$165	41%	3	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (102)
Off-Street Parking, 3BR incl King Bed, Prime Area!	$45,573	$160	71%	3	3	1	$159	❌	❌	❌	Y / Y	⭐️ 5 (72)
High-End Modern w/ Roof Deck @ Awesome Location	$87,516	$377	62%	3	3	10	$200	❌	❌	❌	Y / Y	⭐️ 5 (18)
King Bed / Free Parking / Arcade / BBQ / Patio	$46,237	$132	90%	3	4	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (159)
Boho Chic Large 3bdr Home Lawrenceville + backyard	$14,429	$91	39%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (44)
Luxe Bloomfield Apt \| Free Parking \| UPMC/Pitt/CMU	$43,151	$132	86%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
👑King Bed⚡ Quiet ‧ West Penn🏥 Parking 🐶Pets	$18,462	$93	50%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (240)
3 BR home~Steps from Walnut Street~Free parking	$80,092	$244	88%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (116)
Luxe Bloomfield Apt \| CMU/UPMC/Pitt \| Free Parking	$64,427	$194	87%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Prime Point Breeze Artist Home	$44,917	$129	94%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (19)
Huge Renovated Home\|2 Car Private Garage+Game Room	$43,518	$193	61%	3	3	3	$159	✅	❌	✅	Y / Y	⭐️ 4.8 (34)
Live in Style - Dreamy Home @ Awesome Location	$76,028	$550	37%	3	3	10	$225	❌	❌	❌	Y / Y	⭐️ 5 (4)
Awe Inspiring - Modern 3BR Home	$111,690	$550	54%	3	4	10	$200	❌	❌	❌	Y / Y	⭐️ 5 (9)
Cozy home in "Little Italy"	$22,659	$160	38%	3	2	2	$45	❌	❌	❌	Y / Y	⭐️ 4.9 (248)
Cosmopolitan neighborhood	$25,416	$113	60%	3	2	1	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (110)
Modern Stay in Heart of City \| Shadyside Haven	$46,920	$300	42%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (62)
3BR Chic Home w/Backyard in Lawrenceville @ Butler	$17,171	$96	48%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (103)
City View House in Lawrenceville	$45,155	$148	81%	3	4	1	$159	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
3 Bedroom Apartment Central Shadyside Loc	$20,346	$98	56%	3	1	2	$20	❌	❌	❌	Y / Y	⭐️ 4.6 (74)
Shadyside 3 BR House w/ Offstreet Parking	$32,294	$275	31%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (54)
Shadyside three bedroom with off street parking!	$23,381	$95	62%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
BRAND NEW, Private Parking, Stylish 3bedroom house	$140,426	$429	89%	3	1	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (9)
Spacious 3Bedroom Haven in the Heart of Bloomfield	$25,259	$88	78%	3	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
⁂ Loft off Butler - Top Floor & Bespoke Woodwork ⁂	$51,249	$179	71%	3	1	1	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (32)
5-min to downtown \| Free Parking \| Contemporary	$38,592	$156	65%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (33)
PBR - Pittsburgh Bloomfield Rowhouse	$34,546	$173	54%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (191)
Cozy Rowhouse in Vibrant Lawrenceville-Sleeps 5	$49,196	$178	75%	3	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (99)

Return Metrics

61.21% 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)	$14,693	$29,387	$44,080	$58,774	$73,467	$146,935	$440,807
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$53,920	$53,920	$53,920	$53,920	$53,920	$53,920	$53,920
Down Payment	$13,480	$13,480	$13,480	$13,480	$13,480	$13,480	$13,480
Property Appreciation	$2,022	$4,104	$6,249	$8,459	$10,735	$23,179	$96,197
Total Return	$84,115	$100,891	$117,730	$134,633	$151,602	$237,515	$604,404

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

61.21%

Cap Rate

28.54%

Return on Investment

72.4%

443 S Atlantic Ave Pittsburgh, Pennsylvania, 15224

3 bed • 2 bath • 3 guests

Purchase Price

Est. $323/mo

Inquire about this property

Contact Agent

$67,400

Zestimate

Pittsburgh

Guide

Zoning

Market

Guide

Laws

Market Data

378

Airbnb Investor Score

$14,693

Annual Profit

28.5%

Cap Rate

61.2%

Cash on Cash

$37,839

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $185/night at 56% occupancy.Projected nightly rate is $208/night at 59% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$43,994

Avg annual revenue

59%

Avg occupancy rate

$208

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

$55k

$95k

$140k

$14,694

Profit

Revenue

$37,839

Operating Expenses

$18,599

Operating Income

$19,240

Mortgage & Taxes

$4,547

Profit (Cash Flow)

$14,694

$24,002

Cash Investment

Down Payment

$13,480

Renos & Furnishing

$8,500

Closing Costs

$2,022

Total

$24,002

DSCR Ratio

Strong

4.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

61.21%

Cap Rate

28.54%

Return on Investment

72.4%

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

$3,199

Deductible property tax

$667

Your total deduction

-$6,843

Your adjusted annual income

$150,000 - -$6,843 = $156,843

Taxes on $156,843 (30%)

$47,053

Your old tax bill

$45,000

Your new tax bill

$47,053

Estimated tax savings

-$2,053

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com