BNBCalc Short Term Rental Investment Analysis 7601 Crittenden St H1, Philadelphia, PA 19118

3 bed • 2 bath • 9 guests • $339,000

BNB

Calc

Annual Revenue

$42,668

Profit (Cash Flow)

$573

Cap Rate

6.9%

Annual Revenue

$42,668

AirDNA projects $223/night at 76% occupancy ($61,901). Airbtics projects $198/night at 59% occupancy ($42,667). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 59% occupancy rate, $198 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,958	$41,189	$58,522	$103,810
Occupancy	40%	62%	77%	85%
Nightly Rate	$133	$177	$199	$325

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Hewitt	$115,868	$447	68%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (87)
Enchanting Garden Home (Close to Blue Bell/Ambler)	$102,457	$354	77%	3	2	3	$160	❌	❌	✅	Y / Y	⭐️ 5 (33)
Good Vibes 3 BD, 2 Bath home away from home Oasis	$27,973	$129	53%	3	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (61)
The Blue Gem- 3bedroom Townhouse with Jacuzzi	$48,832	$159	82%	3	1	2	$69	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Mellow Mt. Airy Manse	$56,944	$173	84%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (190)
2020 All New modern 3 bedroom APT with brunch	$80,733	$300	72%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (142)
Impeccably Restored and Appointed Row-house	$55,067	$198	71%	3	2	31	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (120)
Peaceful Phillyburb Getaway	$55,845	$171	85%	3	2	2	$100	❌	✅	❌	Y / Y	⭐️ 4.8 (52)
Suburban Jenkintown 3bd Retreat	$57,744	$193	77%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (89)
Spacious oasis Come and make yourself at home.	$16,163	$138	32%	3	1	1	$0	❌	❌	❌	N / N	⭐️ 4.8 (27)
Chestnut Hill 3 Bedroom 1 Bath home	$24,241	$179	37%	3	1	31	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Relaxing Retreat-3BR/2BA	$33,605	$134	64%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (17)
The Nook at Ardsley	$57,942	$177	88%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Home in Elkins Park	$44,797	$144	85%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Winter Special! 3 bedroom home with free parking	$51,972	$178	77%	3	1	31	$150	❌	❌	✅	Y / N	⭐️ 4.8 (6)
New 3 Bed 2 Ba 100% Pvt. Apt. W/Ktchn & free pkng	$45,887	$199	63%	3	2	5	$0	❌	❌	❌	Y / N	⭐️ 4.8 (9)
fe.Near Einstein hospital	$24,444	$129	47%	3	2	2	$154	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
Modern City Luxury Home with Parking in Philly!	$42,197	$150	72%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Newly renovated 3 bedroom apt	$18,916	$108	44%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 3 (2)
Luxurious 3 bedroom Home near La Salle University	$23,562	$111	58%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
FE, 3 bedrooms 1.5 bathrooms	$41,607	$196	58%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Mt. Airy Charm: 3BR Home & Office	$31,955	$90	97%	3	1	31	$150	❌	❌	❌	Y / Y	⭐️ 4 (1)
Cozy and cheerful -3 bedroom home! Free parking!	$26,642	$182	40%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
Modern Oasis 3 bedroom in Mount Airy	$28,548	$130	60%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Home w/ garden and free st prkng	$30,829	$108	78%	3	2	31	$250	❌	❌	❌	Y / Y	⭐️ 5 (2)
Manayunk Artist Home (Entire Home)	$45,858	$187	67%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
Beautiful G-town Kid-Friendly; TOYS and costumes!	$29,507	$139	58%	3	1	31	$150	❌	❌	❌	N / Y	⭐️ 4.7 (98)
NEW! Upscale & Chic Philly Abode ~ 8 Mi to Dtwn!	$22,189	$202	30%	3	2	2	$0	❌	❌	✅	Y / N	⭐️ 1 (1)
Charming 3 Bedroom 1 Bath Home in Flourtown	$66,714	$186	98%	3	1	5	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Ruby in the Rough - Near La Salle University	$21,735	$90	62%	3	1	31	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
Elegant Home in Historic Philadelphia Neighborhood	$43,334	$148	80%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Historic Home Central Flourtown Hosted By StayRafa	$46,247	$234	54%	3	3	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
3 bedroom 2 baths 2 decks covered porch fencedyrd	$15,667	$107	40%	3	2	31	$170	❌	❌	✅	Y / Y	⭐️ 2 (1)
Chic Philly Retreat: Entire Home w/ AC & Garden	$38,587	$128	74%	3	2	60	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (29)

Return Metrics

0.66% 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)	$573	$1,146	$1,719	$2,292	$2,865	$5,731	$17,193
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$271,200	$271,200	$271,200	$271,200	$271,200	$271,200	$271,200
Down Payment	$67,800	$67,800	$67,800	$67,800	$67,800	$67,800	$67,800
Property Appreciation	$10,170	$20,645	$31,434	$42,547	$53,993	$116,587	$483,841
Total Return	$349,743	$360,791	$372,153	$383,839	$395,859	$461,318	$840,035

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.66%

Cap Rate

6.91%

Return on Investment

16.27%

7601 Crittenden St H1 Philadelphia, PA, 19118

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,626/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$573

Annual Profit

6.9%

Cap Rate

0.7%

Cash on Cash

$42,668

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $223/night at 76% occupancy ($61,901.55). Airbtics projects $198/night at 59% occupancy ($42,667).

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$41,128

Avg annual revenue

59%

Avg occupancy rate

$198

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

$45k

$80k

$115k

$573

Profit

Revenue

$42,668

Operating Expenses

$19,227

Operating Income

$23,441

Mortgage & Taxes

$22,868

Profit (Cash Flow)

$573

$86,470

Cash Investment

Down Payment

$67,800

Renos & Furnishing

$8,500

Closing Costs

$10,170

Total

$86,470

DSCR Ratio

Acceptable

1.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.66%

Cap Rate

6.91%

Return on Investment

16.27%

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

$16,089

Deductible property tax

$3,356

Your total deduction

$74,004

Your adjusted annual income

$150,000 - $74,004 = $75,996

Taxes on $75,996 (30%)

$22,799

Your old tax bill

$45,000

Your new tax bill

$22,799

Estimated tax savings

$22,201

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -