BNBCalc Short Term Rental Investment Analysis 5100 5th Ave 311, Pittsburgh, PA 15232

2 bed • 2 bath • 6 guests • $399,000

BNB

Calc

Annual Revenue

$35,502

Profit (Cash Flow)

-$9,709

Cap Rate

4.3%

Annual Revenue

$35,502

AirDNA projects $180/night at 54% occupancy ($35,501). Airbtics projects $178/night at 54% occupancy ($35,107). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 54% occupancy rate, $180 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,245	$33,031	$46,670	$75,301
Occupancy	47%	54%	66%	70%
Nightly Rate	$146	$154	$180	$273

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
HOT TUB KING bed Luxurious 2 bed in PRIME location	$37,527	$154	57%	2	2	1	$90	❌	✅	✅	Y / Y	⭐️ 4.9 (94)
Shadyside House - 100 feet to Walnut Street!	$60,384	$273	55%	2	2	2	$153	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
Stylish Historic Retreat Near Downtown Pittsburgh!	$39,511	$155	69%	2	2	2	$240	❌	❌	❌	Y / Y	⭐️ 4.3 (9)
💎DIOR🆕Lux Condo⭐Near Shadyside Hospital KING 🛏️	$53,478	$178	77%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (88)
Spacious Loft 2 bedroom in N Oakland 400, sleeps 8	$31,847	$181	44%	2	2	1	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (67)
Industrial Loft 3 min to Hillman Cancer Center Sle	$40,338	$148	70%	2	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (67)
NEW* Apt C Bloomfield/ Shadyside & free parking	$26,921	$139	47%	2	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (47)
5 min to UPMC Shadyside Oakland East Liberty, slee	$27,645	$146	47%	2	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (113)
NEW* Apt D Bloomfield/ Shadyside & free parking	$29,429	$138	53%	2	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (26)

Return Metrics

-9.87% 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)	-$9,708	-$19,417	-$29,126	-$38,835	-$48,543	-$97,087	-$291,263
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$319,200	$319,200	$319,200	$319,200	$319,200	$319,200	$319,200
Down Payment	$79,800	$79,800	$79,800	$79,800	$79,800	$79,800	$79,800
Property Appreciation	$11,970	$24,299	$36,998	$50,078	$63,550	$137,222	$569,477
Total Return	$401,261	$403,881	$406,871	$410,242	$414,006	$439,134	$677,214

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.87%

Cap Rate

4.31%

Return on Investment

6.28%

5100 5th Ave 311 Pittsburgh, PA, 15232

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,914/mo

This property is for sale!

Contact Agent

-31

Airbnb Investor Score

-$9,708

Annual Profit

4.3%

Cap Rate

-9.9%

Cash on Cash

$35,502

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $180/night at 54% occupancy.Projected nightly rate is $178/night at 54% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$37,558

Avg annual revenue

54%

Avg occupancy rate

$178

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

$35k

$50k

$60k

-$9,709

Profit

Revenue

$35,502

Operating Expenses

$18,295

Operating Income

$17,206

Mortgage & Taxes

$26,915

Profit (Cash Flow)

-$9,709

$98,270

Cash Investment

Down Payment

$79,800

Renos & Furnishing

$6,500

Closing Costs

$11,970

Total

$98,270

DSCR Ratio

Weak

0.64

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.87%

Cap Rate

4.31%

Return on Investment

6.28%

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

$18,937

Deductible property tax

$3,950

Your total deduction

$50,134

Your adjusted annual income

$150,000 - $50,134 = $99,866

Taxes on $99,866 (30%)

$29,960

Your old tax bill

$45,000

Your new tax bill

$29,960

Estimated tax savings

$15,040

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -