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

5 bed • 2 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$61,156

Profit (Cash Flow)

$34,006

Cash on Cash Return

269.9%

Annual Revenue

$61,156

AirDNA projects $236/night at 53% occupancy ($45,684). Airbtics projects $299/night at 56% occupancy ($61,156). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 56% occupancy rate, $299 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,328	$63,777	$88,436	$122,372
Occupancy	45%	57%	66%	79%
Nightly Rate	$240	$299	$357	$406

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	$63,396	$301	57%	4	1.5	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (108)
Perfect Family Getaway Home	$43,559	$259	44%	4	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (43)
Elegant & NEW: Near PPL/Dorney/SKI + FREE parking	$66,166	$262	69%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (127)
Entire brand New house	$61,942	$260	64%	4	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (8)
NYC Style Apt in Bethlehem	$64,011	$284	57%	4	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (107)
Moravian 5 bedroom	$44,937	$210	56%	5	2	1	$105	❌	❌	✅	Y / Y	⭐️ 5 (111)
Quaint Bethlehem townhouse	$42,777	$228	50%	5	2	1	$105	❌	❌	✅	Y / Y	⭐️ 5 (109)
The Moravian House	$36,633	$263	37%	4	1	1	$145	❌	❌	❌	Y / Y	⭐️ 5 (103)
Spacious 4 Bedroom Family Home	$46,430	$164	75%	4	2.5	3	$100	❌	❌	❌	Y / N	⭐️ 4.5 (102)
Family mountain escape ideal for fun and respite	$80,163	$358	56%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (29)
Christmas City Cottage- 5 minutes to Downtown!	$44,464	$165	71%	4	2	1	$75	❌	❌	❌	N / Y	⭐️ 5 (138)
The Bethlehem House	$50,813	$221	60%	4	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (90)
Allentown Family Haven: Sleeps 12 Near Attractions	$100,187	$319	84%	4	2.5	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (65)
Modern farmhouse charm in the heart of Bethlehem	$71,576	$333	58%	4	2.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (68)
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	$61,592	$278	60%	4	2.5	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (140)
Macungie Cabin w/ Fireplace Near Bear Creek Skiing	$58,194	$357	43%	4	1.5	2	$222	❌	❌	✅	Y / Y	⭐️ 5 (81)
Complete Furnished house	$36,541	$312	32%	4	1.5	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Bethlehem Bungalow- 4 minutes to Downtown!	$34,719	$153	62%	4	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (50)
Whole house in Bethlehem	$66,672	$354	50%	5	2	1	$105	❌	❌	✅	Y / Y	⭐️ 4.9 (64)
Vineyard View	$55,153	$162	92%	5	2	3	$55	❌	❌	❌	Y / Y	⭐️ 5 (149)
Sir Isaac’s Place(Bundle of happiness)	$40,406	$240	46%	4	2.5	4	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Blue Mountain Ski \| King Bed \| EV charger \| Garage	$64,994	$309	53%	5	3	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (90)
CoveredBridgeHottubGamesRoomEVFirepit*Chess	$87,020	$315	72%	4	2	1	$250	❌	✅	✅	Y / Y	⭐️ 5 (60)
BUCKS COUNTY HIDDEN GEM SECLUDED ON 10 ACRES	$82,393	$465	48%	4	2.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (172)
BlueMountain FarmhouseSkiHottubGamesEV*Firepit	$105,770	$334	82%	4	2	1	$250	❌	✅	✅	Y / Y	⭐️ 5 (83)
Bethlehem House-2 Separate Units in 1 Building	$86,303	$393	60%	6	2	3	$250	❌	❌	✅	Y / Y	⭐️ 0 (2)
Stately & Cozy 4 BR Cape Cod; One Level Living	$60,648	$294	54%	4	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (118)
Rest Royal	$64,390	$241	73%	4	1.5	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Charming Home Along Trout Creek	$97,135	$331	79%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (127)
Macoby Run Retreat - Entire Home	$59,873	$266	59%	5	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
The Mill at Maple Grove	$84,506	$400	54%	5	4	2	$150	❌	❌	❌	Y / Y	⭐️ 4 (6)
The Buckwha Inn	$70,492	$404	41%	4	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (35)
Chalet on Sawmill	$119,085	$488	66%	4	4	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (94)
Cozy spacious home in Bethlehem Township	$41,724	$380	30%	5	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (15)
Clean n Comfy in the heart of downtown Bethlehem	$52,726	$177	81%	4	1	10	$125	❌	❌	❌	Y / Y	⭐️ 5 (7)

Return Metrics

269.88% 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)	$34,006	$68,012	$102,018	$136,024	$170,030	$340,061	$1,020,183
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	$34,006	$68,012	$102,018	$136,024	$170,030	$340,061	$1,020,183

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

269.88%

Payback Period Days

135

Return on Investment

269.88%

639 N 11th St Allentown, Pennsylvania, 18102

5 bed • 2 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

Allentown

Zoning

Laws

$61,156

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $236/night at 53% occupancy.Projected nightly rate is $299/night at 56% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$61,825

Avg annual revenue

56%

Avg occupancy rate

$299

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

$50k

$85k

$120k

$34,006

Profit

Revenue

$61,156

Operating Expenses

$19,950

Operating Income

$41,206

Net Effective Rent

$7,200

Profit (Cash Flow)

$34,006

$12,600

Cash Investment

Renos & Furnishing

$12,500

Setup Costs

$100

Total

$12,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

269.88%

Payback Period Days

135