BNBCalc Short Term Rental Investment Analysis 816 E 11th Ave, Homestead, PA 15120

3 bed • 1 bath • 9 guests • $150,000

BNB

Calc

Annual Revenue

$25,005

Profit (Cash Flow)

-$2,045

Cap Rate

5.4%

Annual Revenue

$25,005

AirDNA projects $163/night at 42% occupancy ($25,004). Airbtics projects $174/night at 52% occupancy ($33,047). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 42% occupancy rate, $163 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,264	$31,109	$51,717	$77,601
Occupancy	36%	53%	65%	75%
Nightly Rate	$124	$152	$207	$271

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Serene \| Ax Throwing \| Bike Trail	$46,292	$248	51%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
River Ridge Retreat	$29,550	$149	51%	3	3	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (140)
Step Back in Time: Charming Victorian Modern Ameni	$22,249	$92	62%	3	2	3	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
Secret Garden by Frick Park with Garage Parking	$55,390	$204	70%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (61)
Remodeled 3BR/1.5B, huge yard, off street pk	$33,680	$110	77%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (48)
Spacious/ Parking/ Sq. Hill / Newly Updated Home	$30,732	$135	61%	3	2	2	$30	❌	❌	❌	Y / Y	⭐️ 4.9 (143)
Simply Home	$27,649	$213	34%	3	2	1	$75	✅	❌	✅	N / Y	⭐️ 4.5 (39)
3br Home - Close to Downtown/oakland/east Liberty	$29,523	$123	50%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Beechwood BNB	$22,110	$168	33%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (124)
Upscale spacious kid-friendly home, amazing views!	$58,134	$187	83%	3	3	4	$100	❌	❌	❌	Y / Y	⭐️ 5 (23)
Sun-Splashed 3BR \| Sq Hill \| walk everywhere	$33,592	$279	32%	3	2	2	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (139)
Beautiful 3 Bedroom Home Cozy Front and Back Porch	$18,852	$100	47%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (224)
Parkside Paradise-Elegant Victorian Steps to Park	$30,623	$103	79%	3	2	2	$60	❌	❌	❌	Y / N	⭐️ 4.2 (16)
Heart of Oakland w/parking by CMU, Pitt, Hospitals	$54,740	$223	65%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (254)
Pittsburgh Home Near Frick Park, 7 Mi to Dtwn	$43,559	$298	37%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.2 (22)
Your Home Away from Home in Pittsburgh's East End!	$36,254	$125	74%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (121)
Lovely 3 bedroom with good vibes	$25,759	$138	51%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (25)
Spacious Pittsburgh Rental: Walk to Frick Park!	$49,960	$426	31%	3	3	2	$104	❌	❌	❌	Y / Y	⭐️ 4 (7)
Peaceful Pittsburgh Townhome w/ Large Yard	$54,646	$248	54%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.7 (11)
Lovely Basics	$20,157	$104	52%	3	2	3	$90	❌	❌	❌	Y / Y	⭐️ 4.7 (40)
Roomy family home near shopping	$28,221	$138	53%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
3 Bed 2 Bath home near Pitt, UPMC, CMU Schenley	$46,904	$206	61%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (64)
Stay with us at The Forge Loft!	$30,953	$125	67%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (6)
Oasis by Frick Park w Garage Parking and Workspace	$34,091	$156	54%	3	1	3	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (62)
Spacious, Stylish, Quiet 3-BR and Great Location	$14,896	$106	34%	3	1	1	$85	❌	❌	❌	N / Y	⭐️ 4.5 (95)
Pet-Friendly Pittsburgh Home ~ 9 Mi to Downtown!	$50,330	$318	40%	3	2	2	$104	❌	❌	✅	Y / Y	⭐️ 3 (3)
Cheerful 3-bedroom home with on-street parking	$39,668	$159	66%	3	1	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (58)
Beautiful Regent Square Rowhouse	$41,532	$153	71%	3	2	7	$100	❌	❌	✅	Y / Y	⭐️ 5 (70)
Hydee's Hideaway	$21,885	$151	36%	3	1	1	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (25)
Bettis Plant/ Kennywood Cape Cod	$28,879	$138	55%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.4 (15)
Three Bedroom Pop Art Carriage House	$32,386	$112	75%	3	2	2	$89	❌	❌	✅	Y / Y	⭐️ 3.8 (5)
Entire home near Kennywood. No cleaning or pet fee	$25,254	$92	75%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (121)
Lovely 3-bedroom home in Squirrel Hill	$39,675	$271	40%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Entire apt and free laundry in heart of Oakland	$37,399	$155	59%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (1)
Awesome home in heart of Oakland	$46,878	$190	60%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 3.5 (6)
3bdr Upper Level Home Close to DT!	$44,248	$187	58%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (32)

Return Metrics

-4.78% 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)	-$2,044	-$4,089	-$6,133	-$8,178	-$10,222	-$20,445	-$61,335
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Down Payment	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000
Property Appreciation	$4,500	$9,135	$13,909	$18,826	$23,891	$51,587	$214,089
Total Return	$152,455	$155,045	$157,775	$160,648	$163,668	$181,142	$302,753

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.78%

Cap Rate

5.38%

Return on Investment

9.19%

816 E 11th Ave Homestead, PA, 15120

3 bed • 1 bath • 9 guests

Purchase Price

Est. $719/mo

This property is for sale!

Contact Agent

-7

Airbnb Investor Score

-$2,044

Annual Profit

5.4%

Cap Rate

-4.8%

Cash on Cash

$25,005

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $163/night at 42% occupancy.Projected nightly rate is $174/night at 52% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$33,458

Avg annual revenue

52%

Avg occupancy rate

$174

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

$25k

$40k

$60k

-$2,045

Profit

Revenue

$25,005

Operating Expenses

$16,931

Operating Income

$8,074

Mortgage & Taxes

$10,119

Profit (Cash Flow)

-$2,045

$42,750

Cash Investment

Down Payment

$30,000

Renos & Furnishing

$8,250

Closing Costs

$4,500

Total

$42,750

DSCR Ratio

Weak

0.80

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.78%

Cap Rate

5.38%

Return on Investment

9.19%

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

$7,119

Deductible property tax

$1,485

Your total deduction

$18,043

Your adjusted annual income

$150,000 - $18,043 = $131,957

Taxes on $131,957 (30%)

$39,587

Your old tax bill

$45,000

Your new tax bill

$39,587

Estimated tax savings

$5,413

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: -