BNBCalc Short Term Rental Investment Analysis 532 S 4th St, Philadelphia, PA 19147

2 bed • 1 bath • 6 guests • $2,200

BNB

Calc

Annual Revenue

$44,794

Profit (Cash Flow)

$25,142

Cap Rate

1149.6%

Annual Revenue

$44,794

AirDNA projects $219/night at 56% occupancy ($44,793). Airbtics projects $234/night at 57% occupancy ($48,716). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $219 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,094	$46,758	$98,731	$112,031
Occupancy	45%	57%	74%	77%
Nightly Rate	$145	$204	$341	$369

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Queen Village Center City South St Walk to Water	$45,834	$114	91%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (210)
Stylish& Homey 2BR Apt in Philly	$49,080	$146	76%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (41)
Historic Home w/ Garden: Walk to Center City!	$60,698	$349	44%	2	1	3	$186	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Modern A+ Location! Charming Townhome	$78,343	$319	63%	2	2	31	$175	❌	❌	❌	Y / Y	⭐️ 5 (61)
2 Bedroom Apartment @ Philadelphia Downtown	$21,092	$113	51%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.7 (50)
Cozy Apt In Society Hill \| Ideal For Long Stays!	$40,333	$145	76%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (29)
Newly Built 2 Bdrm-By Philly Center City	$41,638	$152	71%	2	1	31	$130	❌	❌	✅	Y / N	⭐️ 3.9 (8)
YOWIE Suite - 304\|305 Two Bedroom	$71,082	$369	52%	2	2	1	$30	❌	❌	❌	N / Y	⭐️ 5 (1)

Return Metrics

372.14% 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)	$25,141	$50,283	$75,425	$100,567	$125,709	$251,419	$754,258
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,760	$1,760	$1,760	$1,760	$1,760	$1,760	$1,760
Down Payment	$440	$440	$440	$440	$440	$440	$440
Property Appreciation	$66	$133	$203	$276	$350	$756	$3,139
Total Return	$27,407	$52,617	$77,829	$103,043	$128,260	$254,376	$759,598

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

372.14%

Cap Rate

1,149.56%

Return on Investment

373.43%

532 S 4th St Philadelphia, PA, 19147

2 bed • 1 bath • 6 guests

Purchase Price

Est. $11/mo

This property is for sale!

Contact Agent

11251

Airbnb Investor Score

$25,141

Annual Profit

1149.6%

Cap Rate

372.1%

Cash on Cash

$44,794

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $219/night at 56% occupancy.Projected nightly rate is $234/night at 57% occupancy.

Occupancy Rate

Top 51% 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.

$47,212

Avg annual revenue

57%

Avg occupancy rate

$234

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

$40k

$60k

$80k

$25,142

Profit

Revenue

$44,794

Operating Expenses

$19,503

Operating Income

$25,290

Mortgage & Taxes

$148

Profit (Cash Flow)

$25,142

$6,756

Cash Investment

Down Payment

$440

Renos & Furnishing

$6,250

Closing Costs

$66

Total

$6,756

DSCR Ratio

Strong

170.41

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

372.14%

Cap Rate

1,149.56%

Return on Investment

373.43%

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

$104

Deductible property tax

$22

Your total deduction

-$24,062

Your adjusted annual income

$150,000 - -$24,062 = $174,062

Taxes on $174,062 (30%)

$52,218

Your old tax bill

$45,000

Your new tax bill

$52,218

Estimated tax savings

-$7,218

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

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: -