BNBCalc Short Term Rental Investment Analysis 730 Chestnut St, New Castle, PA 16101

3 bed • 1 bath • 9 guests • $49,900

BNB

Calc

Annual Revenue

$15,811

Profit (Cash Flow)

-$3,290

Cap Rate

0.2%

Annual Revenue

$15,811

AirDNA projects $117/night at 37% occupancy ($15,811). Airbtics projects $186/night at 56% occupancy ($38,043). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 37% occupancy rate, $117 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,839	$34,839	$67,284	$82,942
Occupancy	40%	54%	74%	80%
Nightly Rate	$125	$172	$244	$276

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Retro Cozy Home	$26,329	$150	47%	3	1	2	$35	❌	❌	❌	N / Y	⭐️ 5 (7)
Close to Cranberry Twp & Pittsburgh in small town	$30,081	$103	79%	3	3	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (72)
Welcome to Heart Cottage. Cheerful 3 bedroom house	$70,915	$220	85%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (29)
IronMaster House at The Falls.	$61,599	$276	60%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (24)
Cheerful and quiet 3 bedroom home 0.5 mi from I-80	$23,474	$146	40%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (107)
Awesome location with privacy and comfort	$39,631	$182	58%	3	4	2	$99	✅	❌	❌	Y / Y	⭐️ 5 (69)
Charming, comfortable, and convenient	$28,817	$155	50%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (43)
Spacious 3 bedroom home with plenty of green space	$30,412	$125	66%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (124)
Spacious 3 bedroom home in Grove City, PA	$25,927	$125	51%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (77)
Quaint 3 bdrm apt	$16,505	$108	40%	3	2	2	$35	❌	❌	❌	N / Y	⭐️ 3.6 (5)
Quiet Meadowbrook Ranch	$21,637	$134	41%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.6 (33)
Who Said You Can Never Go HOME Again! #ELLWOODHOME	$38,717	$138	74%	3	1	3	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (56)
Rainbow Bend	$49,410	$150	90%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (338)
Enterprise Rest	$48,171	$160	81%	3	3	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (10)
Slippery Rock Cabin - On Creek - 5 beds 2 baths	$69,025	$233	80%	3	2	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (57)
Nate's Cabin at Water's Edge	$32,940	$250	36%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (42)
Riverfront Retreat	$67,713	$282	65%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (59)
Lake Cottage with Year Round Swim Spa	$50,326	$276	47%	3	2	2	$89	✅	✅	✅	Y / Y	⭐️ 5 (59)
Amish Paradise	$44,250	$242	49%	3	2	1	$65	❌	❌	❌	N / Y	⭐️ 5 (179)
Forest Breeze Guest House	$64,133	$297	59%	3	1	3	$190	✅	❌	❌	Y / N	⭐️ 4.8 (17)
3BR/2BTH Moraine Getaway with Fire Pit /Hot Tub	$40,649	$303	35%	3	2	1	$150	❌	✅	❌	Y / Y	⭐️ 5 (20)
Wi-fi Cottage	$31,587	$225	36%	3	1	1	$175	❌	✅	✅	Y / Y	⭐️ 5 (11)
Slippery Rock Ranch	$36,859	$126	78%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (5)
Michelle's Peaceful Horse farm! Entire Home	$40,521	$207	52%	3	2	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (31)
The Mulberry House	$34,522	$200	46%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (63)
333 Pine St.	$36,642	$125	79%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (40)
Hubbard Township quiet setting	$25,550	$179	39%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Kayaker Dream - Pet Friendly Cottage on the Creek	$24,911	$166	41%	3	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.6 (49)
The Teal Door House (Fenced Backyard!)	$26,045	$104	67%	3	2	6	$49	❌	❌	✅	Y / Y	⭐️ 4.8 (134)
Country Retreat	$49,966	$235	56%	3	2	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (26)
Locust Lane Lodge	$74,480	$275	74%	3	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (19)
Take a Trip Back to Childhood! 100% Remodeled 2024	$33,298	$123	67%	3	1	1	$75	❌	❌	❌	N / N	⭐️ 5 (44)
Romantic gateway house on the private lake	$21,012	$289	19%	3	2	1	$115	❌	❌	❌	Y / Y	⭐️ 5 (59)
Cheerful 1 bedroom residential home	$15,421	$117	36%	3	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Vacation Oasis \| Pet-Friendly \| Backyard \| FirePit	$19,225	$103	51%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 3.8 (5)
Entire home in Zelienople, PA	$55,522	$250	60%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (10)
The Lime #1	$13,542	$100	37%	3	1	4	$0	❌	❌	❌	N / Y	⭐️ 4.7 (16)
Gorgeous Rural Escape on 14 Acres with Pond	$79,329	$255	85%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
“Meet Me at the Creek” — Riverfront	$58,536	$210	75%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (7)
Vacation Oasis \| Pet-Friendly \| Backyard \| FirePit	$13,115	$128	28%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-16.67% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,290	-$6,580	-$9,870	-$13,160	-$16,450	-$32,901	-$98,705
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$490	$1,010	$1,563	$2,149	$2,772	$6,512	$39,920
Down Payment	$9,980	$9,980	$9,980	$9,980	$9,980	$9,980	$9,980
Property Appreciation	$1,497	$3,038	$4,627	$6,262	$7,947	$17,161	$71,220
Total Return	$8,677	$7,449	$6,299	$5,232	$4,249	$752	$22,415

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.67%

Cap Rate

0.15%

Return on Investment

-6.6%

730 Chestnut St New Castle, PA, 16101

3 bed • 1 bath • 9 guests

Purchase Price

Est. $239/mo

This property is for sale!

Contact Agent

-86

Airbnb Investor Score

-$3,290

Annual Profit

0.2%

Cap Rate

-16.7%

Cash on Cash

$15,811

Annual Revenue

BNBCalc predicts this property will get $186 per night with 56% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 83% of comparables

Avg Daily Rate

Top 86% of comparables

Seasonality

40 Airbnb Comparables

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

$39,268

Avg annual revenue

56%

Avg occupancy rate

$186

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

$10k

$35k

$55k

$80k

-$3,290

Profit

Revenue

$15,811

Operating Expenses

$15,735

Operating Income

$76

Mortgage & Taxes

$3,366

Profit (Cash Flow)

-$3,290

$19,727

Cash Investment

Down Payment

$9,980

Renos & Furnishing

$8,250

Closing Costs

$1,497

Total

$19,727

DSCR Ratio

Weak

0.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.67%

Cap Rate

0.15%

Return on Investment

-6.6%

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

$2,368

Deductible property tax

$494

Your total deduction

$9,372

Your adjusted annual income

$150,000 - $9,372 = $140,628

Taxes on $140,628 (30%)

$42,188

Your old tax bill

$45,000

Your new tax bill

$42,188

Estimated tax savings

$2,812

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: Yes

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: -