BNBCalc Short Term Rental Investment Analysis 515 Peebles St, Pittsburgh, PA 15221

4 bed • 3 bath • 12 guests • $564,900

BNB

Calc

Annual Revenue

$25,925

Profit (Cash Flow)

-$29,232

Cap Rate

1.6%

Annual Revenue

$25,925

Revenue data could not be found for this address

BNB Calc projects a 39% occupancy rate, $182 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
Beautifully Remodeled 4-Bedroom Colonial Thriller	$45,912	$169	71%	4	3	2	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (104)
Pittsburgh Townhome ~ 5 Miles to Market Square	$37,973	$164	55%	4	4	2	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Stunning & Newest 100+ year old Historic Victorian	$91,937	$440	56%	4	5	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
3 Story home ~ 10 beds ~ Free off-street parking	$58,257	$164	90%	4	4	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (80)
Spacious Historic Pittsburgh Getaway Near Downtown	$58,997	$241	65%	4	3	2	$328	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Family-Friendly Pittsburgh Home ~ 4 Mi to Downtown	$178,085	$762	63%	4	4	2	$284	❌	❌	❌	Y / Y	⭐️ 5 (29)
Squirrel Hill Elegant Bright House	$89,049	$469	49%	4	4	2	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (42)
Spacious Victorian home in Pittsburgh	$51,034	$179	70%	4	3	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (65)
Completely Renovated 4-Bedroom with Parking	$51,855	$204	67%	4	3	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (120)
Sq. Hill 🏡 Frick Park 🚵‍♀️ Parking 👑 King Bed	$43,299	$169	66%	4	3	2	$190	❌	❌	❌	Y / Y	⭐️ 4.8 (224)
2 Stories \| 8 beds \| Free Parking	$69,335	$196	94%	4	3	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (56)
PGH Delight, 4B/3B All New	$37,134	$191	49%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Beatty's Bohemian Retreat	$113,897	$343	88%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Spacious+Renovated Sq. Hill Home \| Private Parking	$49,617	$243	55%	4	3	3	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
JOY-HOUSE :Single family Tudor	$16,955	$95	43%	4	3	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (20)
Squirrel Hill Large and quiet. Frick park, Murray	$21,804	$76	73%	4	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.6 (64)
Cheerful 4 Bedroom Home with private hot tub!	$46,280	$230	53%	4	2	2	$185	❌	✅	✅	Y / Y	⭐️ 4.9 (33)
Luxury 4B/4B in Highland Park	$68,112	$300	61%	4	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (17)
4BR Victorian House in Shadyside Off of Walnut St	$41,397	$247	45%	4	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.6 (87)
Modern 4 BDRM 2 bath Apt Baby & Fur Baby Friendly	$58,504	$230	67%	4	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
2 private apartments! 4 bedrooms	$122,668	$342	98%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.2 (5)
east end inn	$34,682	$103	92%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
A quiet place with a view	$38,532	$188	56%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (12)
Bright & Modern-Family & Pet Friendly-Mins to Zoo!	$24,638	$153	44%	4	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Stylish & Comfy \| Royal Beds \| Terrace \| Parking	$15,206	$93	44%	4	1	1	$95	❌	❌	❌	Y / Y	⭐️ 3.5 (2)
Charming Haven:Your Cozy Retreat	$29,040	$179	44%	4	2	1	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Sienna-Free Parking! 2 King Beds	$76,286	$310	64%	4	2	2	$195	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Gather Outside * Bring Your Bike * Sleeps 11	$170,190	$500	93%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (6)
Oasis in the City - Calm 4BR Home with Gym & Sauna	$68,830	$462	40%	4	3	10	$200	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
Urban Oasis in the Burgh	$32,224	$175	45%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (13)
Art Deco House In Prime Location	$43,817	$164	71%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (49)
The Osborn, Chic Eastside House	$68,080	$370	49%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (34)
Large Pittsburgh House - Short Term	$44,061	$140	83%	4	2	7	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
East End Home - Near Frick Park!	$36,834	$165	59%	4	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
(Large Entire House)	$96,294	$293	88%	4	3	3	$321	❌	❌	❌	Y / Y	⭐️ 4.8 (126)
Lg Ranch w/EV Charger, Pets OK, Extended Stay OK	$33,380	$181	47%	4	2	14	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Spacious and Morden 4 BR/WiFi/porch	$32,220	$163	54%	4	4	60	$100	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-20.77% 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)	-$29,231	-$58,463	-$87,694	-$116,926	-$146,158	-$292,316	-$876,948
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$451,920	$451,920	$451,920	$451,920	$451,920	$451,920	$451,920
Down Payment	$112,980	$112,980	$112,980	$112,980	$112,980	$112,980	$112,980
Property Appreciation	$16,947	$34,402	$52,381	$70,899	$89,973	$194,278	$806,260
Total Return	$552,615	$540,839	$529,586	$518,873	$508,715	$466,862	$494,212

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.77%

Cap Rate

1.57%

Return on Investment

-4.78%

515 Peebles St Pittsburgh, PA, 15221

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,709/mo

This property is for sale!

Contact Agent

-85

Airbnb Investor Score

-$29,231

Annual Profit

1.6%

Cap Rate

-20.8%

Cash on Cash

$25,925

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 91% of comparables

Avg Daily Rate

Top 58% of comparables

40 Airbnb Comparables

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

$58,083

Avg annual revenue

60%

Avg occupancy rate

$258

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

$70k

$120k

$180k

-$29,232

Profit

Revenue

$25,925

Operating Expenses

$17,050

Operating Income

$8,875

Mortgage & Taxes

$38,106

Profit (Cash Flow)

-$29,232

$140,677

Cash Investment

Down Payment

$112,980

Renos & Furnishing

$10,750

Closing Costs

$16,947

Total

$140,677

DSCR Ratio

Weak

0.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-20.77%

Cap Rate

1.57%

Return on Investment

-4.78%

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

$26,811

Deductible property tax

$5,593

Your total deduction

$86,679

Your adjusted annual income

$150,000 - $86,679 = $63,321

Taxes on $63,321 (30%)

$18,996

Your old tax bill

$45,000

Your new tax bill

$18,996

Estimated tax savings

$26,004

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -