BNBCalc Short Term Rental Investment Analysis 715 S 5th St, Allentown, PA 18103

4 bed • 1 bath • 12 guests • $199,900

BNB

Calc

Annual Revenue

$34,395

Profit (Cash Flow)

$2,759

Cap Rate

8.1%

Annual Revenue

$34,395

AirDNA projects $219/night at 43% occupancy ($34,395). Airbtics projects $249/night at 63% occupancy ($57,295). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 43% occupancy rate, $219 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,173	$70,086	$85,234	$93,172
Occupancy	52%	66%	75%	79%
Nightly Rate	$183	$280	$298	$308

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern farmhouse charm in the heart of Bethlehem	$89,606	$372	64%	4	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Beautiful Large Tranquil House	$40,755	$150	69%	4	3	1	$100	❌	❌	❌	Y / N	⭐️ 4.5 (81)
Allentown White House	$52,524	$292	48%	4	2	1	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Family mountain escape ideal for fun and respite	$68,088	$280	61%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (11)
Perfect Family Getaway Home	$49,804	$262	50%	4	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Entire brand New house	$82,029	$300	74%	4	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Charming Home Along Trout Creek	$86,192	$280	79%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (116)
Christmas City Cottage	$47,044	$157	76%	4	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (88)
Entire house Allentown, beautiful backyard	$31,898	$105	83%	4	1	30	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (16)

Return Metrics

4.9% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,759	$5,518	$8,277	$11,036	$13,795	$27,590	$82,771
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$159,920	$159,920	$159,920	$159,920	$159,920	$159,920	$159,920
Down Payment	$39,980	$39,980	$39,980	$39,980	$39,980	$39,980	$39,980
Property Appreciation	$5,997	$12,173	$18,536	$25,089	$31,838	$68,748	$285,309
Total Return	$208,656	$217,592	$226,713	$236,025	$245,534	$296,239	$567,981

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.9%

Cap Rate

8.12%

Return on Investment

19.06%

715 S 5th St Allentown, PA, 18103

4 bed • 1 bath • 12 guests

Purchase Price

Est. $959/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$2,759

Annual Profit

8.1%

Cap Rate

4.9%

Cash on Cash

$34,395

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $219/night at 43% occupancy.Projected nightly rate is $249/night at 63% occupancy.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

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

$57,768

Avg annual revenue

63%

Avg occupancy rate

$249

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

$30k

$50k

$70k

$90k

$2,759

Profit

Revenue

$34,395

Operating Expenses

$18,151

Operating Income

$16,244

Mortgage & Taxes

$13,485

Profit (Cash Flow)

$2,759

$56,227

Cash Investment

Down Payment

$39,980

Renos & Furnishing

$10,250

Closing Costs

$5,997

Total

$56,227

DSCR Ratio

Acceptable

1.20

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.9%

Cap Rate

8.12%

Return on Investment

19.06%

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

$9,487

Deductible property tax

$1,979

Your total deduction

$18,459

Your adjusted annual income

$150,000 - $18,459 = $131,541

Taxes on $131,541 (30%)

$39,462

Your old tax bill

$45,000

Your new tax bill

$39,462

Estimated tax savings

$5,538

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: -