BNBCalc Short Term Rental Investment Analysis 631 Sharon Ave, Sharon Hill, PA 19079

3 bed • 1 bath • 9 guests • $130,000

BNB

Calc

Annual Revenue

$28,533

Profit (Cash Flow)

$2,374

Cap Rate

8.6%

Annual Revenue

$28,533

AirDNA projects $126/night at 62% occupancy ($28,532). Airbtics projects $164/night at 63% occupancy ($37,737). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $126 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,119	$34,861	$54,450	$82,424
Occupancy	51%	62%	76%	83%
Nightly Rate	$120	$149	$190	$264

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Philly Zen Home near Temple U FREE Street Parking	$24,193	$126	49%	3	2	1	$110	❌	❌	❌	Y / Y	⭐️ 4.3 (10)
Green Kitchen-2carsdriveway-7 mins from airport	$52,476	$238	59%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (42)
Great Place To Stay	$31,734	$142	59%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
Fly to the Airport - Three Bedroom House	$23,357	$85	72%	3	1	2	$85	❌	❌	❌	N / Y	⭐️ 4.7 (206)
Calming Congressional House	$32,675	$194	39%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.2 (23)
Suburban Home w/ Backyard Patio < 7 Miles to Dtwn!	$36,919	$136	70%	3	2	4	$269	❌	❌	❌	Y / Y	⭐️ 4.7 (47)
Upscale, beautiful home near airport w/sunroom	$41,343	$122	88%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (75)
Modern 3 bedroom home with finished basement.	$31,446	$150	54%	3	4	1	$120	❌	❌	❌	Y / Y	⭐️ 4.6 (85)
Spacious & Cozy (1 King+2 Queen)-University City	$58,276	$190	83%	3	2	1	$93	❌	❌	❌	Y / Y	⭐️ 5 (44)
Beautiful 3 bedroom w parking just mins to airport	$30,159	$103	77%	3	3	7	$125	❌	❌	❌	N / N	⭐️ 4.6 (60)
Chic & Elegant Custom Design in University City!	$30,822	$106	76%	3	2	1	$79	❌	❌	❌	Y / Y	⭐️ 4.8 (190)
Charming Glenolden House Near Airport & Stadium	$39,280	$169	60%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Welcome to Reggie's Pride.	$30,028	$165	48%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 4.3 (26)
Family home and cozy	$23,953	$120	51%	3	2	1	$55	❌	❌	✅	Y / Y	⭐️ 4.5 (117)
Complete package	$53,963	$152	97%	3	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cozy Home close to Philly	$44,039	$140	81%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (5)
Further Chambers near Philadelphia Airport	$28,290	$113	66%	3	1	2	$57	❌	❌	✅	N / N	⭐️ 4.7 (23)
COZY Airport Retreat	$27,545	$119	52%	3	1	1	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
Yeadon Townhome w/ Porch, 7 Mi to Center City	$54,591	$264	52%	3	1	2	$207	❌	❌	❌	Y / Y	⭐️ 4.6 (15)
Peaceful Home near Philly	$30,806	$164	50%	3	2	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Black Oak Rest	$32,016	$112	77%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (110)
Family Affair in Philly Suburbs-Off Street Parking	$45,457	$149	80%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
Family Retreat on Clark Park/near CHOP, HUP	$83,436	$272	83%	3	2	1	$25	❌	❌	✅	Y / Y	⭐️ 5 (38)
Drexel Hill Charm I 3bdr I 2.5 bath I Free Parking	$48,992	$194	69%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (41)
Vibrant Townhouse in Elmwood Pk	$38,911	$153	65%	3	2	3	$150	❌	❌	❌	Y / N	⭐️ 4.5 (13)
Quaint Lansdowne Getaway Near Downtown Philly!	$75,103	$287	70%	3	1	2	$62	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
cozy contemporary home style	$35,824	$132	68%	3	2	2	$110	✅	❌	❌	Y / Y	⭐️ 4.9 (21)
WELCOME HOME - UNIVERSITY CITY	$30,353	$161	49%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Stylish 3BR Getaway near Philadelphia!	$58,785	$191	81%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (2)
Brand New University City home	$40,517	$205	54%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Stylish 3BR near Philly airport	$36,420	$115	85%	3	2	5	$100	❌	❌	✅	Y / Y	⭐️ 5 (6)
Large Apt. 5 min from Airport	$33,125	$149	57%	3	1	2	$75	❌	❌	✅	N / Y	⭐️ 4.5 (15)
Beautiful clean single home	$30,069	$150	53%	3	1	2	$30	❌	❌	❌	N / N	⭐️ 4.8 (32)
Cheerful 3 bedrooms townhome with free parking x2	$25,693	$117	60%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Lions Den Hotel	$22,398	$120	51%	3	3	1	$0	❌	❌	❌	N / N	⭐️ 4.7 (39)
Cozy 3-bed residential home, free driveway parking	$23,752	$85	75%	3	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
The Blvd.	$80,104	$325	64%	3	2	31	$110	❌	❌	✅	Y / Y	⭐️ 5 (6)
Cozy Philly Haven: Ideal Airbnb	$20,814	$121	47%	3	1	1	$0	❌	❌	✅	N / N	⭐️ 4.3 (47)

Return Metrics

6.22% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,374	$4,748	$7,122	$9,496	$11,870	$23,741	$71,225
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$104,000	$104,000	$104,000	$104,000	$104,000	$104,000	$104,000
Down Payment	$26,000	$26,000	$26,000	$26,000	$26,000	$26,000	$26,000
Property Appreciation	$3,900	$7,917	$12,054	$16,316	$20,705	$44,709	$185,544
Total Return	$136,274	$142,665	$149,177	$155,812	$162,576	$198,451	$386,770

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.22%

Cap Rate

8.57%

Return on Investment

19.79%

631 Sharon Ave Sharon Hill, PA, 19079

3 bed • 1 bath • 9 guests

Purchase Price

Est. $624/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$2,374

Annual Profit

8.6%

Cap Rate

6.2%

Cash on Cash

$28,533

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $126/night at 62% occupancy.Projected nightly rate is $164/night at 63% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 66% of comparables

Seasonality

40 Airbnb Comparables

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

$38,627

Avg annual revenue

63%

Avg occupancy rate

$164

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

$85k

$2,374

Profit

Revenue

$28,533

Operating Expenses

$17,389

Operating Income

$11,144

Mortgage & Taxes

$8,769

Profit (Cash Flow)

$2,374

$38,150

Cash Investment

Down Payment

$26,000

Renos & Furnishing

$8,250

Closing Costs

$3,900

Total

$38,150

DSCR Ratio

Strong

1.27

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.22%

Cap Rate

8.57%

Return on Investment

19.79%

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

$6,170

Deductible property tax

$1,287

Your total deduction

$11,643

Your adjusted annual income

$150,000 - $11,643 = $138,357

Taxes on $138,357 (30%)

$41,507

Your old tax bill

$45,000

Your new tax bill

$41,507

Estimated tax savings

$3,493

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -