BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 639 North 11th Street, Allentown, PA

5 bed β€’ 2 bath β€’ 13 guests β€’ $0

BNB

Calc

Annual Revenue

$63,914

Profit (Cash Flow)

$19,245

Cash on Cash Return

152.7%

Annual Revenue

$63,914

AirDNA projects $254/night at 46% occupancy ($42,675). Airbtics projects $307/night at 57% occupancy ($63,914). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57% occupancy rate, $307 rate per night.

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

Percentiles25%50%75%90%
Revenue$44,524$60,179$86,987$126,320
Occupancy48%55%66%79%
Nightly Rate$249$292$351$420

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Allentown White House
$59,155
$291
55%
41.51$25❌❌❌Y / Y⭐️ 5 (101)
Entire brand New house
$52,147
$250
56%
412$150βŒβŒβœ…Y / Y⭐️ 5 (8)
Perfect Family Getaway Home
$41,114
$249
43%
412$99❌❌❌Y / Y⭐️ 5 (35)
Elegant & NEW: Near PPL/Dorney/SKI + FREE parking
$66,166
$262
69%
531$0❌❌❌Y / Y⭐️ 4.8 (127)
NYC Style Apt in Bethlehem
$59,996
$282
54%
421$125❌❌❌Y / Y⭐️ 5 (92)
Moravian 5 bedroom
$43,186
$203
56%
521$105βŒβŒβœ…Y / Y⭐️ 5 (101)
Quaint Bethlehem townhouse
$41,285
$221
50%
521$105βŒβŒβœ…Y / Y⭐️ 5 (92)
The Moravian House
$37,862
$271
37%
411$145❌❌❌Y / Y⭐️ 5 (95)
Spacious 4 Bedroom Family Home
$44,804
$156
76%
42.53$100❌❌❌Y / N⭐️ 4.5 (97)
Family mountain escape ideal for fun and respite
$75,480
$340
55%
432$250βœ…βŒβœ…Y / Y⭐️ 5 (26)
Christmas City Cottage- 5 minutes to Downtown!
$42,585
$155
72%
421$75❌❌❌N / Y⭐️ 5 (130)
The Bethlehem House
$48,365
$212
59%
412$150❌❌❌Y / Y⭐️ 5 (86)
The Big Belle of Bethlehem
$46,570
$417
30%
61.53$195❌❌❌Y / Y⭐️ 4.5 (3)
Modern farmhouse charm in the heart of Bethlehem
$75,139
$332
61%
42.52$100❌❌❌Y / Y⭐️ 5 (67)
La Bella de BelΓ©n
$40,952
$340
32%
51.53$185❌❌❌Y / Y⭐️ 5 (39)
Allentown Family Haven: Sleeps 12 Near Attractions
$99,377
$314
85%
42.53$175❌❌❌Y / Y⭐️ 5 (57)
Vineyard View
$53,971
$162
90%
523$55❌❌❌Y / Y⭐️ 5 (149)
Luxury, spacious, sophisticated stay in Easton
$96,526
$450
58%
533$125βŒβŒβœ…Y / Y⭐️ 5 (29)
Rustic Meets Modern Farmhouse in Bucks County
$59,771
$261
62%
42.52$180❌❌❌Y / Y⭐️ 5 (136)
Macungie Cabin w/ Fireplace Near Bear Creek Skiing
$71,234
$345
55%
41.52$222βŒβŒβœ…Y / Y⭐️ 5 (79)
Whole house in Bethlehem
$66,672
$354
50%
521$105βŒβŒβœ…Y / Y⭐️ 4.9 (64)
Complete Furnished house
$39,327
$307
35%
41.51$0βŒβŒβœ…Y / Y⭐️ 4.5 (12)
Blue Mountain Ski | King Bed | EV charger | Garage
$70,198
$349
51%
532$240❌❌❌Y / Y⭐️ 5 (77)
CoveredBridge*SkiBlue*Hottub*GamesRoom*EV*Firepit
$94,961
$350
71%
421$250βŒβœ…βœ…Y / Y⭐️ 5 (52)
BUCKS COUNTY HIDDEN GEM SECLUDED ON 10 ACRES
$79,731
$460
47%
42.52$100βŒβŒβœ…Y / Y⭐️ 5 (170)
BlueMountain Farmhouse*Ski*Hottub*Games*EV*Firepit
$113,882
$373
79%
421$250βŒβœ…βœ…Y / Y⭐️ 5 (67)
Rest Royal
$68,237
$236
79%
41.54$0βœ…βŒβŒY / Y⭐️ 5 (4)
Stately & Cozy 4 BR Cape Cod; One Level Living
$60,648
$294
54%
412$80❌❌❌Y / Y⭐️ 4.9 (118)
Sir Isaac’s Place(Bundle of happiness)
$43,099
$256
46%
42.54$0❌❌❌Y / Y⭐️ 0 (1)
Charming Home Along Trout Creek
$90,935
$335
73%
422$140βŒβŒβœ…Y / Y⭐️ 5 (125)
Macoby Run Retreat - Entire Home
$59,873
$266
59%
532$200❌❌❌Y / Y⭐️ 4.9 (44)
Bethlehem Bungalow- 4 minutes to Downtown!
$34,198
$146
64%
411$0❌❌❌Y / Y⭐️ 5 (43)
Bethlehem House-2 Separate Units in 1 Building
$71,941
$364
54%
623$250βŒβŒβœ…Y / Y⭐️ 0 (2)
The Mill at Maple Grove
$84,506
$400
54%
542$150❌❌❌Y / Y⭐️ 4 (6)
The Buckwha Inn
$72,559
$393
44%
42.52$250❌❌❌Y / Y⭐️ 5 (34)
Chalet on Sawmill
$119,085
$488
66%
442$200βŒβŒβœ…Y / Y⭐️ 5 (94)
Clean n Comfy in the heart of downtown Bethlehem
$51,541
$173
81%
4110$125❌❌❌Y / Y⭐️ 5 (7)
A tranquil escape on an 1840's farm on the river.
$120,909
$671
49%
42.54$200βœ…βŒβŒY / Y⭐️ 5 (69)
Pet-Friendly Allentown Retreat w/ Backyard!
$44,770
$278
44%
522$0βŒβŒβœ…N / Y⭐️ 3.9 (8)

Return Metrics

152.73% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$19,245$38,490$57,735$76,980$96,226$192,452$577,356
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$19,245$38,490$57,735$76,980$96,226$192,452$577,356

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

152.73%

Payback Period Days

239

Return on Investment

152.73%

property-location

639 N 11th St Allentown, Pennsylvania, 18102

5 bed β€’ 2 bath β€’ 13 guests

Agent

Inquire about this property

Contact Agent

Allentown

Zoning


Laws

$63,914

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $254/night at 46% occupancy.Projected nightly rate is $307/night at 57% occupancy.

Top 46% of comparables

Top 46% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$64,216

Avg annual revenue

57%

Avg occupancy rate

$307

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$55k

$90k

$120k

Sign up to see the data on 40 all comparables

$19,245

Profit

Revenue

$63,914

Operating Expenses

$20,309

Operating Income

$43,605

Net Effective Rent

$24,360

Profit (Cash Flow)

$19,245

$12,600

Cash Investment

Renos & Furnishing

$12,500

Setup Costs

$100

Total

$12,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

152.73%

Payback Period Days

239

🀩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service