BNBCalc Short Term Rental Investment Analysis 5509 Bloyd St, Philadelphia, PA 19138

2 bed • 1 bath • 6 guests • $140,000

BNB

Calc

Annual Revenue

$21,695

Profit (Cash Flow)

-$4,249

Cap Rate

3.7%

Annual Revenue

$21,695

AirDNA projects $132/night at 45% occupancy ($21,695). Airbtics projects $126/night at 60% occupancy ($27,612). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 45% occupancy rate, $132 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,846	$26,073	$33,006	$70,733
Occupancy	47%	60%	73%	84%
Nightly Rate	$102	$116	$120	$226

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly Renovated Modern apartment✨	$18,593	$82	58%	2	2	1	$45	❌	❌	✅	Y / Y	⭐️ 4.9 (31)
Tranquil and Cozy	$46,155	$134	92%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
Peaceful 2 Bdrm 2 Bath in Historic Philadelphia	$30,293	$93	89%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
2 bedroom duplex Apt in west oak lane	$21,402	$93	58%	2	1	2	$151	❌	❌	❌	N / Y	⭐️ 4.9 (20)
Tropical oasis* Lovely two bedroom with patio	$35,258	$131	73%	2	1	31	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Cheerful 2 Bedroom House with Deck and Yard.	$39,772	$300	35%	2	3	31	$110	❌	❌	❌	Y / Y	⭐️ 3.5 (2)
Lovely 2-bedroom unit with patio	$14,053	$120	32%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (10)
2Bd Apt in Historic Mt Airy	$18,497	$88	54%	2	1	2	$100	❌	❌	✅	N / N	⭐️ 3.9 (11)
Avenue B145 Lovely 2Br, Pool, Gym, Parking	$31,912	$117	74%	2	1	31	$150	✅	❌	✅	Y / Y	⭐️ 4.3 (6)
Modern 2 Bedrm in Historic Bldg	$18,666	$85	60%	2	1	1	$0	❌	❌	✅	N / N	⭐️ 4.2 (24)
SUPER Kid-Friendly Germantown; Toys and Costumes!	$21,924	$119	47%	2	1	1	$30	❌	❌	❌	N / Y	⭐️ 4.7 (116)
Mi casa es su casa. Come enjoy!	$26,081	$105	63%	2	1	30	$135	❌	❌	❌	N / Y	⭐️ 4.7 (9)
Charming 2 BR Home in Philadelphia, Ideal Location	$69,759	$274	65%	2	1	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (5)
Artistic 2 bedroom unit near Lasalle University	$21,960	$100	60%	2	2	31	$0	❌	❌	❌	N / Y	⭐️ 4.5 (7)
Avenue B645 Furnished 2Br Apt, Parking ATT Nurses	$30,665	$118	71%	2	1	31	$174	✅	❌	✅	Y / Y	⭐️ 5 (1)
Avenue B152 Perfect 2br! Pool Parking Gym	$28,844	$111	71%	2	1	31	$150	✅	❌	✅	Y / Y	⭐️ 0 (0)
Upsal 2Bedroom Apt Kitchen, Office, Parking, Pool	$38,327	$238	44%	2	1	31	$150	✅	❌	✅	N / N	⭐️ 3.4 (5)
Quaint Private 2bd apt in beautiful west Mt. Airy	$31,154	$225	34%	2	1	1	$100	❌	❌	❌	N / Y	⭐️ 4.8 (12)
Family Friendly in the Heart of Mt. Airy	$80,608	$242	91%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cozy Urban Getaway on the Hill	$28,376	$80	95%	2	1	31	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Avenue B334 I unique 2br, Pool, Gym, Parking	$22,501	$116	53%	2	1	31	$150	✅	❌	✅	Y / Y	⭐️ 3 (2)
Bird of Paradise: comfy and cozy	$13,908	$50	76%	2	1	31	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Avenue B234 2Bedroom With Pool, Gym, Parking	$27,171	$116	64%	2	1	31	$150	✅	❌	✅	Y / Y	⭐️ 4 (2)
Avenue B440 Cozy Furnished 2Br with Gym, Pool	$27,762	$118	58%	2	1	31	$150	✅	❌	✅	Y / Y	⭐️ 4.2 (5)
Perfect 2br! Pool Parking Gym	$30,064	$111	74%	2	1	31	$150	✅	❌	✅	Y / Y	⭐️ 0 (0)
Philadelphia Modern Rentals	$19,634	$114	41%	2	1	2	$65	❌	❌	✅	N / Y	⭐️ 4.6 (158)
Mid/Long-Term: Spacious 2BR, 1BA Home for 6 Guests	$46,558	$161	79%	2	1	31	$250	❌	❌	✅	Y / Y	⭐️ 0 (0)
Newly renovated 2 bedroom apt	$18,300	$98	46%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 0 (0)
Avenue A815 Remarkable 2Br Pool Gym Parking	$29,120	$117	68%	2	1	31	$150	✅	❌	✅	Y / Y	⭐️ 0 (0)
Peaceful Germantown Oasis	$7,374	$38	53%	2	1	31	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Avenue A909 Comfy 2Br, Pool, Gym, Parking	$20,948	$106	54%	2	1	31	$150	✅	❌	✅	Y / Y	⭐️ 0 (0)
Cozy Two Bedroom Germantown Apartment	$28,052	$103	73%	2	1	31	$10	❌	❌	❌	N / Y	⭐️ 4.8 (26)
Avenue A310 Furnished 2br With Pool And Gym	$22,923	$116	54%	2	1	31	$150	✅	❌	✅	Y / Y	⭐️ 5 (1)
Avenue A322 Fully Furnished, Parking, Pool & Gym	$35,665	$116	84%	2	1	31	$150	✅	❌	✅	Y / Y	⭐️ 5 (1)
Avenue B340 Cozy Furnished 2Br, with Gym, Pool	$34,503	$118	75%	2	1	7	$150	✅	❌	✅	Y / Y	⭐️ 0 (0)
The soft life suite	$18,576	$108	47%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 4.4 (5)
Modern Renovated & Comfy East Germantown Adobe	$24,289	$158	42%	2	1	31	$150	❌	❌	✅	N / N	⭐️ 3 (1)
ATT Dr's Furnished 2Br Apt Free Parking, Gym, Ave	$31,619	$120	72%	2	1	31	$150	✅	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

-11.05% 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)	-$4,248	-$8,497	-$12,746	-$16,995	-$21,244	-$42,488	-$127,466
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$112,000	$112,000	$112,000	$112,000	$112,000	$112,000	$112,000
Down Payment	$28,000	$28,000	$28,000	$28,000	$28,000	$28,000	$28,000
Property Appreciation	$4,200	$8,526	$12,981	$17,571	$22,298	$48,148	$199,816
Total Return	$139,951	$140,028	$140,235	$140,575	$141,053	$145,659	$212,350

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.05%

Cap Rate

3.71%

Return on Investment

3.44%

5509 Bloyd St Philadelphia, PA, 19138

2 bed • 1 bath • 6 guests

Purchase Price

Est. $671/mo

This property is for sale!

Contact Agent

-39

Airbnb Investor Score

-$4,248

Annual Profit

3.7%

Cap Rate

-11.1%

Cash on Cash

$21,695

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $132/night at 45% occupancy.Projected nightly rate is $126/night at 60% occupancy.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$28,223

Avg annual revenue

60%

Avg occupancy rate

$126

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

$5k

$30k

$55k

$80k

-$4,249

Profit

Revenue

$21,695

Operating Expenses

$16,500

Operating Income

$5,195

Mortgage & Taxes

$9,444

Profit (Cash Flow)

-$4,249

$38,450

Cash Investment

Down Payment

$28,000

Renos & Furnishing

$6,250

Closing Costs

$4,200

Total

$38,450

DSCR Ratio

Weak

0.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.05%

Cap Rate

3.71%

Return on Investment

3.44%

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

$6,645

Deductible property tax

$1,386

Your total deduction

$18,981

Your adjusted annual income

$150,000 - $18,981 = $131,019

Taxes on $131,019 (30%)

$39,306

Your old tax bill

$45,000

Your new tax bill

$39,306

Estimated tax savings

$5,694

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: -