BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 813 E 4th St, Bethlehem, PA 18015

3 bed β€’ 1 bath β€’ 9 guests β€’ $1,600

BNB

Calc

Annual Revenue

$56,861

Profit (Cash Flow)

$35,681

Cap Rate

2236.8%

Annual Revenue

$56,861

AirDNA projects $196/night at 40% occupancy ($28,635). Airbtics projects $278/night at 56% occupancy ($56,861). Airbtics predicts this property will perform in the 55% revenue percentile

BNB Calc projects a 56% occupancy rate, $278 rate per night.

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

Percentiles25%50%75%90%
Revenue$26,805$38,983$78,553$111,712
Occupancy45%54%70%74%
Nightly Rate$149$185$296$398

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Beautiful 3 Bedroom Home in the Heart of Bethlehem

No image available

$24,375
$148
45%
312$0βŒβŒβœ…Y / Y⭐️ 4.8 (45)
Beautiful home in Historic, Downtown Bethlehem

No image available

$51,384
$153
80%
321$89❌❌❌Y / Y⭐️ 5 (382)
The Downtown Hound: opulent oasis @ Moravian U!

No image available

$47,546
$188
65%
311$75βœ…βŒβœ…Y / Y⭐️ 4.8 (107)
Modern house in Bethlehem, the Christmas city.

No image available

$43,432
$299
37%
321$100βŒβŒβœ…Y / Y⭐️ 4.8 (62)
Bethlehem With A View!

No image available

$40,541
$141
74%
312$80❌❌❌Y / N⭐️ 4.8 (25)
Hamilton Blue/Bear Mt (monthly available)

No image available

$53,043
$288
48%
322$150❌❌❌Y / Y⭐️ 5 (142)
Historic Luxury Boutique Hotel - Whole 4th Floor

No image available

$108,137
$907
31%
342$200❌❌❌Y / Y⭐️ 4.8 (8)
View Of Bethlehem

No image available

$38,405
$136
72%
312$80❌❌❌Y / Y⭐️ 4.8 (15)
Belle of Bethlehem City

No image available

$67,318
$342
51%
323$180❌❌❌Y / Y⭐️ 4.7 (28)
Bethlehem Retreat

No image available

$40,357
$182
58%
311$40❌❌❌N / Y⭐️ 4.8 (36)

Return Metrics

414.03% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$35,681$71,362$107,043$142,725$178,406$356,813$1,070,439
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,280$1,280$1,280$1,280$1,280$1,280$1,280
Down Payment$320$320$320$320$320$320$320
Property Appreciation$48$97$148$200$254$550$2,283
Total Return$37,329$73,060$108,792$144,526$180,261$358,963$1,074,322

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

414.03%

Cap Rate

2,236.82%

Return on Investment

414.77%

property-location

813 E 4th St Bethlehem, PA, 18015

3 bed β€’ 1 bath β€’ 9 guests

Est. $8/mo

Agent

This property is for sale!

Contact Agent

21095

Airbnb Investor Score

$35,681

Annual Profit

2236.8%

Cap Rate

414.0%

Cash on Cash

$56,861

Annual Revenue

This property is projected to be in the top 55% revenue percentile compared to similar properties nearby.
Projected nightly rate is $196/night at 40% occupancy.Projected nightly rate is $278/night at 56% occupancy.

Top 41% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$51,453

Avg annual revenue

56%

Avg occupancy rate

$278

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$50k

$80k

$110k

Sign up to see the data on 10 all comparables

$35,681

Profit

Revenue

$56,861

Operating Expenses

$21,072

Operating Income

$35,789

Mortgage & Taxes

$108

Profit (Cash Flow)

$35,681

$8,618

Cash Investment

Down Payment

$320

Renos & Furnishing

$8,250

Closing Costs

$48

Total

$8,618

DSCR Ratio

Strong

331.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

414.03%

Cap Rate

2,236.82%

Profit (Cummulative)

$35,681

$1,280

$8,250

$48

$0

Total Gain

$35,745

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

$76

Deductible property tax

$16

Your total deduction

-$34,384

Your adjusted annual income

$150,000 - -$34,384 = $184,384


Taxes on $184,384 (30%)

$55,315

Your old tax bill

$45,000

Your new tax bill

$55,315


Estimated tax savings

-$10,315

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:

OTHER

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: OTHER
  • 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: -