761 S Cleveland St Philadelphia, PA, 19146
4 bed • 4 bath • 12 guests
Est. $7,914/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
-$78,094
Annual Profit
2.0%
Cap Rate
-20.0%
Cash on Cash
$53,895
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $266/night at 71% occupancy.Projected nightly rate is $238/night at 62% occupancy.
Top 53% of comparables
Top 38% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$54,686
Avg annual revenue
62%
Avg occupancy rate
$238
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$60k
$105k
$150k
Sign up to see the data on 40 all comparables
-$78,095
Profit
Revenue
$53,895
Operating Expenses
$20,686
Operating Income
$33,209
Mortgage & Taxes
$111,304
Profit (Cash Flow)
-$78,095
$390,500
Cash Investment
Down Payment
$330,000
Renos & Furnishing
$11,000
Closing Costs
$49,500
Total
$390,500
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-19.99%
Cap Rate
2.01%
STR Tax Calculator (USA)
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
$78,311
Deductible property tax
$16,335
Your total deduction
$243,075
Your adjusted annual income
$150,000 - $243,075 = -$93,075
Taxes on -$93,075 (30%)
-$27,923
Your old tax bill
$45,000
Your new tax bill
-$27,923
Estimated tax savings
$72,923
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:
MFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: MFR
- 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: -