BNBCalc Short Term Rental Investment Analysis 5491 Penn Ave A203, Pittsburgh, PA 15206

1 bed • 1 bath • 3 guests • $260,000

BNB

Calc

Annual Revenue

$48,413

Profit (Cash Flow)

$10,901

Cap Rate

10.9%

Annual Revenue

$48,413

AirDNA projects $109/night at 57% occupancy ($22,692). Airbtics projects $81/night at 75% occupancy ($22,188). Airbtics predicts this property will perform in the 19% revenue percentile

BNB Calc projects a 55.00000000000001% occupancy rate, $241 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,715	$68,271	$101,621	$114,839
Occupancy	25%	54%	66%	71%
Nightly Rate	$282	$334	$411	$432

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Stay in Heart of City \| Shadyside Haven	$72,414	$277	69%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (46)
Sunny, Creative Duplex in Friendship	$37,618	$194	52%	3	3	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (52)
3 Bdrm, 2 Bath Apt in East Liberty near Pgh Zoo	$36,785	$156	60%	3	2	3	$80	❌	❌	✅	Y / Y	⭐️ 4.7 (153)
Private Shadyside Luxury Home! Next to EVERYTHING!	$47,541	$364	33%	3	3	2	$500	❌	❌	❌	Y / Y	⭐️ 5 (46)
3BR Luxury Home with Fireplace	$110,554	$430	68%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.2 (11)
BRAND NEW, Private Parking, Stylish 3bedroom house	$119,411	$331	98%	3	1	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (5)
Perfect Home @ Prime Location - Best of Shadyside	$98,331	$459	56%	3	2	14	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (55)

Return Metrics

17.01% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,900	$21,801	$32,701	$43,602	$54,503	$109,006	$327,018
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$208,000	$208,000	$208,000	$208,000	$208,000	$208,000	$208,000
Down Payment	$52,000	$52,000	$52,000	$52,000	$52,000	$52,000	$52,000
Property Appreciation	$7,800	$15,834	$24,109	$32,632	$41,411	$89,418	$371,088
Total Return	$278,700	$297,635	$316,810	$336,234	$355,914	$458,424	$958,106

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.01%

Cap Rate

10.93%

Return on Investment

33.18%

5491 Penn Ave A203 Pittsburgh, PA, 15206

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,247/mo

This property is for sale!

Contact Agent

101

Airbnb Investor Score

$10,900

Annual Profit

10.9%

Cap Rate

17.0%

Cash on Cash

$48,413

Annual Revenue

This property is projected to be in the top 19% revenue percentile compared to similar properties nearby.
Projected nightly rate is $109/night at 57% occupancy.Projected nightly rate is $81/night at 75% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 71% of comparables

Seasonality

10 Airbnb Comparables

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

$59,957

Avg annual revenue

49%

Avg occupancy rate

$327

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

$55k

$85k

$120k

$10,901

Profit

Revenue

$48,413

Operating Expenses

$19,974

Operating Income

$28,439

Mortgage & Taxes

$17,539

Profit (Cash Flow)

$10,901

$64,050

Cash Investment

Down Payment

$52,000

Renos & Furnishing

$4,250

Closing Costs

$7,800

Total

$64,050

DSCR Ratio

Strong

1.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.01%

Cap Rate

10.93%

Return on Investment

33.18%

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

$12,340

Deductible property tax

$2,574

Your total deduction

$15,444

Your adjusted annual income

$150,000 - $15,444 = $134,556

Taxes on $134,556 (30%)

$40,367

Your old tax bill

$45,000

Your new tax bill

$40,367

Estimated tax savings

$4,633

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: -