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

5 bed • 2 bath • 13 guests • $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}

Percentiles	25%	50%	75%	90%
Revenue	$44,524	$60,179	$86,987	$126,320
Occupancy	48%	55%	66%	79%
Nightly Rate	$249	$292	$351	$420

Seasonality (Profit by Month)

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%	4	1.5	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (101)
Entire brand New house	$52,147	$250	56%	4	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (8)
Perfect Family Getaway Home	$41,114	$249	43%	4	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (35)
Elegant & NEW: Near PPL/Dorney/SKI + FREE parking	$66,166	$262	69%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (127)
NYC Style Apt in Bethlehem	$59,996	$282	54%	4	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (92)
Moravian 5 bedroom	$43,186	$203	56%	5	2	1	$105	❌	❌	✅	Y / Y	⭐️ 5 (101)
Quaint Bethlehem townhouse	$41,285	$221	50%	5	2	1	$105	❌	❌	✅	Y / Y	⭐️ 5 (92)
The Moravian House	$37,862	$271	37%	4	1	1	$145	❌	❌	❌	Y / Y	⭐️ 5 (95)
Spacious 4 Bedroom Family Home	$44,804	$156	76%	4	2.5	3	$100	❌	❌	❌	Y / N	⭐️ 4.5 (97)
Family mountain escape ideal for fun and respite	$75,480	$340	55%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (26)
Christmas City Cottage- 5 minutes to Downtown!	$42,585	$155	72%	4	2	1	$75	❌	❌	❌	N / Y	⭐️ 5 (130)
The Bethlehem House	$48,365	$212	59%	4	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (86)
The Big Belle of Bethlehem	$46,570	$417	30%	6	1.5	3	$195	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Modern farmhouse charm in the heart of Bethlehem	$75,139	$332	61%	4	2.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (67)
La Bella de Belén	$40,952	$340	32%	5	1.5	3	$185	❌	❌	❌	Y / Y	⭐️ 5 (39)
Allentown Family Haven: Sleeps 12 Near Attractions	$99,377	$314	85%	4	2.5	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (57)
Vineyard View	$53,971	$162	90%	5	2	3	$55	❌	❌	❌	Y / Y	⭐️ 5 (149)
Luxury, spacious, sophisticated stay in Easton	$96,526	$450	58%	5	3	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (29)
Rustic Meets Modern Farmhouse in Bucks County	$59,771	$261	62%	4	2.5	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (136)
Macungie Cabin w/ Fireplace Near Bear Creek Skiing	$71,234	$345	55%	4	1.5	2	$222	❌	❌	✅	Y / Y	⭐️ 5 (79)
Whole house in Bethlehem	$66,672	$354	50%	5	2	1	$105	❌	❌	✅	Y / Y	⭐️ 4.9 (64)
Complete Furnished house	$39,327	$307	35%	4	1.5	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Blue Mountain Ski \| King Bed \| EV charger \| Garage	$70,198	$349	51%	5	3	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (77)
CoveredBridgeSkiBlueHottubGamesRoomEV*Firepit	$94,961	$350	71%	4	2	1	$250	❌	✅	✅	Y / Y	⭐️ 5 (52)
BUCKS COUNTY HIDDEN GEM SECLUDED ON 10 ACRES	$79,731	$460	47%	4	2.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (170)
BlueMountain FarmhouseSkiHottubGamesEV*Firepit	$113,882	$373	79%	4	2	1	$250	❌	✅	✅	Y / Y	⭐️ 5 (67)
Rest Royal	$68,237	$236	79%	4	1.5	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Stately & Cozy 4 BR Cape Cod; One Level Living	$60,648	$294	54%	4	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (118)
Sir Isaac’s Place(Bundle of happiness)	$43,099	$256	46%	4	2.5	4	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Charming Home Along Trout Creek	$90,935	$335	73%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (125)
Macoby Run Retreat - Entire Home	$59,873	$266	59%	5	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
Bethlehem Bungalow- 4 minutes to Downtown!	$34,198	$146	64%	4	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (43)
Bethlehem House-2 Separate Units in 1 Building	$71,941	$364	54%	6	2	3	$250	❌	❌	✅	Y / Y	⭐️ 0 (2)
The Mill at Maple Grove	$84,506	$400	54%	5	4	2	$150	❌	❌	❌	Y / Y	⭐️ 4 (6)
The Buckwha Inn	$72,559	$393	44%	4	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (34)
Chalet on Sawmill	$119,085	$488	66%	4	4	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (94)
Clean n Comfy in the heart of downtown Bethlehem	$51,541	$173	81%	4	1	10	$125	❌	❌	❌	Y / Y	⭐️ 5 (7)
A tranquil escape on an 1840's farm on the river.	$120,909	$671	49%	4	2.5	4	$200	✅	❌	❌	Y / Y	⭐️ 5 (69)
Pet-Friendly Allentown Retreat w/ Backyard!	$44,770	$278	44%	5	2	2	$0	❌	❌	✅	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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

152.73%

Payback Period Days

239

Return on Investment

152.73%

639 N 11th St Allentown, Pennsylvania, 18102

5 bed • 2 bath • 13 guests

Monthly Rent

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.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

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

🏊‍♂️ Pool

🛁 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

$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

Cash on Cash Return

152.73%

Payback Period Days

239