BNBCalc Short Term Rental Investment Analysis 823 Jackson St, Philadelphia, PA 19148

3 bed • 1 bath • 9 guests • $199,000

BNB

Calc

Annual Revenue

$41,784

Profit (Cash Flow)

$9,248

Cap Rate

11.4%

Annual Revenue

$41,784

AirDNA projects $249/night at 43% occupancy ($39,106). Airbtics projects $208/night at 55% occupancy ($41,783). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 55% occupancy rate, $208 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,118	$35,757	$63,107	$92,956
Occupancy	39%	53%	71%	80%
Nightly Rate	$149	$169	$229	$301

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Double Decker Roofdeck! Gorgeous View in Passyunk!	$46,159	$218	53%	3	2	31	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (88)
Classic Passyunk Square Rowhome w/ Roof Deck!	$41,047	$173	62%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.7 (89)
Perfectly located 3BD + Furnished Patio! Sleeps 7!	$43,723	$145	76%	3	2	1	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (128)
3B Townhouse near Sport Complex and Airport	$19,893	$90	51%	3	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.6 (62)
Designer 3 BR Townhome w/ Beautiful Backyard!	$56,514	$249	53%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Cozy 3B Townhouse Near Sport Complex & Casino	$27,246	$86	79%	3	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (117)
Walkable, Comfy Park-Front Escape w/ Free Parking!	$54,769	$169	82%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (291)
Luxury skyline view home in vibrant neighborhood	$39,373	$155	66%	3	4	31	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Cozy furnished home in South Philly	$21,137	$153	34%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
S. Philly Getaway,Rooftop, Arcade, Movie Theater!	$83,612	$620	34%	3	4	31	$200	❌	❌	❌	Y / Y	⭐️ 5 (44)
Sensational 3Bed/2Bath w/GATED PARKING! Sleeps 10!	$60,389	$192	81%	3	2	1	$109	❌	❌	✅	Y / Y	⭐️ 4.9 (391)
Quiet Clean 3BR house by Sport Complex	$21,516	$137	39%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (285)
Stadium Dist-5 blocks to Phillies +Parking&Balcony	$50,468	$336	39%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
Exquisitely Designed 3BR/3BTH + Patio - Sleeps 9!	$42,895	$160	67%	3	3	1	$112	❌	❌	✅	Y / Y	⭐️ 4.8 (21)

Return Metrics

17.11% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,248	$18,496	$27,744	$36,992	$46,240	$92,480	$277,442
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$159,200	$159,200	$159,200	$159,200	$159,200	$159,200	$159,200
Down Payment	$39,800	$39,800	$39,800	$39,800	$39,800	$39,800	$39,800
Property Appreciation	$5,970	$12,119	$18,452	$24,976	$31,695	$68,439	$284,025
Total Return	$214,218	$229,615	$245,196	$260,968	$276,935	$359,920	$760,467

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.11%

Cap Rate

11.39%

Return on Investment

31.79%

823 Jackson St Philadelphia, PA, 19148

3 bed • 1 bath • 9 guests

Purchase Price

Est. $954/mo

This property is for sale!

Contact Agent

106

Airbnb Investor Score

$9,248

Annual Profit

11.4%

Cap Rate

17.1%

Cash on Cash

$41,784

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $249/night at 43% occupancy.Projected nightly rate is $208/night at 55% occupancy.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

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

$41,959

Avg annual revenue

55%

Avg occupancy rate

$208

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

$20k

$40k

$60k

$85k

$9,248

Profit

Revenue

$41,784

Operating Expenses

$19,112

Operating Income

$22,672

Mortgage & Taxes

$13,424

Profit (Cash Flow)

$9,248

$54,020

Cash Investment

Down Payment

$39,800

Renos & Furnishing

$8,250

Closing Costs

$5,970

Total

$54,020

DSCR Ratio

Strong

1.69

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.11%

Cap Rate

11.39%

Return on Investment

31.79%

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

$9,445

Deductible property tax

$1,970

Your total deduction

$11,605

Your adjusted annual income

$150,000 - $11,605 = $138,395

Taxes on $138,395 (30%)

$41,519

Your old tax bill

$45,000

Your new tax bill

$41,519

Estimated tax savings

$3,481

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -