BNBCalc Short Term Rental Investment Analysis 611 Tasker St, Philadelphia, PA 19148

2 bed • 2 bath • 6 guests • $489,000

BNB

Calc

Annual Revenue

$38,248

Profit (Cash Flow)

$14,755

Cap Rate

4.0%

Annual Revenue

$38,248

AirDNA projects $137/night at 67% occupancy ($33,525). Airbtics projects $136/night at 77% occupancy ($38,248). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 77% occupancy rate, $136 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,451	$38,291	$65,081	$72,407
Occupancy	63%	86%	93%	95%
Nightly Rate	$94	$117	$184	$199

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish 2BD/2BA, with Garage, near Stadiums	$38,090	$173	59%	2	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (5)
Lovely 2br home in E. Passyunk!	$57,379	$249	61%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (168)
The Nest - Apartment Home in South Philadelphia	$34,225	$91	97%	2	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (174)
Stylish 2 BR Free Parking & Wifi I Speakeasy Apt	$67,399	$189	94%	2	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (113)
Bright & Spacious 2 BR+Parking+Wifi l Wharton Apt	$67,412	$188	94%	2	2	2	$109	❌	❌	❌	Y / Y	⭐️ 4.7 (57)
Bright, Airy 2BR+Parking+Wifi+Gym l The Broad Apt	$65,222	$181	94%	2	2	2	$109	❌	❌	❌	Y / Y	⭐️ 4.8 (111)
2BR Free Parking, Gym, Wifi, Target\| Walnut APT	$67,370	$188	93%	2	2	2	$109	❌	❌	❌	Y / Y	⭐️ 4.8 (101)
Spacious 2BR + Free Parking+ Gym+ Target next door	$37,798	$104	93%	2	2	2	$109	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Spacious 2BR w Free Parking and Gym \| Liberty Apt	$39,593	$104	96%	2	2	2	$109	❌	❌	❌	Y / Y	⭐️ 4.7 (57)
Fabulously Designed Escape - w/Free Street Parking	$36,448	$111	87%	2	2	31	$78	❌	❌	❌	Y / Y	⭐️ 4.8 (256)
Cozy 2BR Apt w Free Parking, Gym \| Lincoln Apt	$31,536	$84	94%	2	2	2	$109	❌	❌	❌	Y / Y	⭐️ 4.7 (140)
Cozy Loft w Free Parking,Gym,Garden \| Friends Apt	$36,704	$100	91%	2	2	2	$109	❌	❌	❌	Y / Y	⭐️ 4.7 (70)
2BR/2BA Modern Apt w Garden, Gym, Free Parking	$30,459	$84	87%	2	2	2	$109	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Cozy House in Philadelphia (Near Center City)	$29,474	$103	76%	2	3	1	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (58)
Beautiful 2bd 1ba in Pennsport	$29,229	$120	66%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
A cozy home in the heart of South Philly	$48,155	$136	95%	2	1	2	$132	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Cozy Apt in the City	$18,816	$92	52%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (92)
City Zen Apartment (2BR) By Vibrant Italian Market	$30,138	$93	85%	2	1	1	$67	❌	❌	❌	Y / Y	⭐️ 5 (56)
Cozy South Philly Apartment II	$20,337	$64	80%	2	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.9 (133)
Comfy + Cute Updated 2BR Trinity in Queen Village!	$58,910	$201	77%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
Spacious home, Sleeps 8. Free Prvt Parking & Patio	$37,124	$131	70%	2	2	1	$119	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Royal Gold Suite	$17,230	$184	24%	2	2	31	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Historic Center, Fairy Tale Charm, Cozy & Stylish	$50,948	$184	75%	2	1	3	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
NEW 2B Duplex near Sport Complex & Airport Unit-B	$23,140	$95	63%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (253)
NEW’ 2B Duplex near Sport Complex & Airport Unit-A	$24,378	$95	66%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (147)
Heart of the Italian Market 2bd/1ba	$32,857	$151	58%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (263)
The Orchid Apt\| 2BR High Ceilings+Free Parking+Gym	$66,920	$199	88%	2	2	2	$109	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Modern Family Apt 2BR, Gym, Free Parking, Central	$31,937	$83	93%	2	1	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Bright and Boho South Philly Luxury Row Home	$39,858	$252	43%	2	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (48)
Charming East Passyunk Rowhome	$41,283	$114	97%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (68)
Beautiful/Modern/Bright/Spacious, East Passyunk	$32,940	$100	90%	2	2	31	$200	❌	❌	✅	Y / Y	⭐️ 5 (6)
Spacious SouthPhilly 2BR Apt/ Free Netflix W/ Car	$26,037	$104	63%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (174)
Best in Passyunk square	$42,002	$129	88%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
2BR in Heart of Queen Village, walk to everything!	$52,112	$161	87%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (188)
Artsy ❃ Traditional Rowhome ❃ South Philly	$32,917	$137	62%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (93)
Super Cute Philly Townhouse in Italian Market	$29,769	$83	97%	2	2	2	$25	❌	❌	✅	Y / Y	⭐️ 5 (93)
Charming home in Dickenson Narrows & outdoor space	$19,699	$234	23%	2	2	31	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
市中心免费停车位拥有两个完美房间,加大厨房,配有24小时免费停车位,欢迎回家!	$25,266	$90	73%	2	1	1	$59	❌	❌	✅	N / Y	⭐️ 4.9 (69)
Italian Market Gem - Central and Charming	$64,672	$190	93%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (27)
Italian Mkt, South St. Passyunk Ave-walk anywhere!	$19,871	$89	61%	2	2	31	$125	❌	✅	✅	Y / Y	⭐️ 4.8 (421)

Return Metrics

12.4% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,754	$29,509	$44,264	$59,019	$73,774	$147,549	$442,648
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$391,200	$391,200	$391,200	$391,200	$391,200	$391,200	$391,200
Down Payment	$97,800	$97,800	$97,800	$97,800	$97,800	$97,800	$97,800
Property Appreciation	$14,670	$29,780	$45,343	$61,373	$77,885	$168,175	$697,931
Total Return	$518,424	$548,290	$578,608	$609,393	$640,659	$804,724	$1,629,580

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.4%

Cap Rate

Return on Investment

28.77%

611 Tasker St Philadelphia, PA, 19148

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,345/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$13,390

Annual Profit

4.0%

Cap Rate

12.4%

Cash on Cash

$38,248

Annual Revenue

BNBCalc predicts this property will get $136 per night with 77% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$38,891

Avg annual revenue

77%

Avg occupancy rate

$136

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

$35k

$50k

$70k

$14,755

Profit

Revenue

$38,248

Operating Expenses

$18,652

Operating Income

$19,596

Mortgage & Taxes

$4,841

Profit (Cash Flow)

$14,755

$118,970

Cash Investment

Down Payment

$97,800

Renos & Furnishing

$6,500

Closing Costs

$14,670

Total

$118,970

DSCR Ratio

Weak

0.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.4%

Cap Rate

Return on Investment

28.77%

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

$23,208

Deductible property tax

$4,841

Your total deduction

$62,732

Your adjusted annual income

$150,000 - $62,732 = $87,268

Taxes on $87,268 (30%)

$26,180

Your old tax bill

$45,000

Your new tax bill

$26,180

Estimated tax savings

$18,820

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: -