BNBCalc Short Term Rental Investment Analysis 940 S Poplar St, Allentown, PA 18103

3 bed • 1 bath • 9 guests • $253,000

BNB

Calc

Annual Revenue

$28,891

Profit (Cash Flow)

-$5,612

Cap Rate

4.5%

Annual Revenue

$28,891

AirDNA projects $226/night at 35% occupancy ($28,890). Airbtics projects $212/night at 58% occupancy ($44,910). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 35% occupancy rate, $226 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,324	$37,030	$75,127	$98,293
Occupancy	46%	53%	77%	83%
Nightly Rate	$136	$181	$256	$311

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downtown Allentown Stay	$29,998	$239	32%	3	1	2	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
COZY ULTRA CLEAN HOME in Allentown, Lehigh Valley	$34,269	$165	53%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (76)
Family-Friendly Allentown Abode w/ Backyard!	$41,839	$250	43%	3	1	2	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Bright and Modern 3 bedroom home in Allentown	$83,663	$374	58%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (19)
Lovely 3 bedroom Apartment In Allentown.	$37,319	$110	81%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (93)
Bethlehem With A View!	$42,329	$140	79%	3	1	2	$80	❌	❌	❌	Y / N	⭐️ 4.8 (26)
The Downtown Hound: opulent oasis @ Moravian U!	$49,054	$193	66%	3	1	1	$75	✅	❌	✅	Y / Y	⭐️ 4.8 (112)
Cozy Allentown Home	$33,118	$177	50%	3	1	1	$30	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
View Of Bethlehem	$40,439	$134	78%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Bethlehem Retreat	$42,659	$183	61%	3	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.8 (38)
Home in Allentown \| Dorney Park \| 3 Bedroom	$51,330	$274	47%	3	3	2	$115	❌	❌	❌	Y / Y	⭐️ 2.6 (3)
Perfect Private Getaway Just Minutes to Allentown!	$61,804	$205	77%	3	3	2	$258	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Allentown Townhome w/ Deck - 3 Mi to PPL Center!	$54,022	$180	82%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Beautiful 3 Bedroom Home in the Heart of Bethlehem	$25,034	$152	45%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
A home to enjoy the charms of Allentown	$27,527	$109	69%	3	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.8 (30)
Historic Luxury Boutique Hotel - Whole 4th Floor	$108,137	$907	31%	3	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
☆NEW☆Cozy✔WiFi❤HBO Max✔Office☆Clean!	$68,469	$183	97%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (169)
Bundle of happiness in a townhouse ”	$44,393	$140	83%	3	2	4	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (59)
Classic 1920s West End Duplex	$56,715	$298	52%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (36)
Comfortable house in the heart of Allentown	$30,574	$144	54%	3	2	3	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (90)
Allentown Dorney Park& PPL Ctr (monthly available)	$49,136	$251	50%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (274)
The Spotless Gem!	$41,011	$232	46%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (19)
Chic town house in cud-a-sec near Emmaus triangle	$22,313	$112	51%	3	2	3	$150	❌	❌	❌	N / Y	⭐️ 4.6 (57)
Entire semidetached home in Macungie	$29,052	$83	92%	3	1	4	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (147)
1890 RESTORED BARN - COZY/WARM/RELAXING	$31,412	$128	64%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (132)
Beautiful home in Historic, Downtown Bethlehem	$47,843	$152	78%	3	2	1	$89	❌	❌	❌	Y / Y	⭐️ 5 (388)
FULL Home DorneyPark Allentown Lehigh Valley	$27,911	$82	93%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (510)
Jasper Park	$14,219	$185	21%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Allentown home PefectGetaway Near Dorney/ resort	$34,360	$300	30%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (67)
Modern house in Bethlehem, the Christmas city.	$40,597	$299	35%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
The Star of Bethlehem	$30,708	$174	47%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.4 (31)
Hamilton Festivals & Dining (monthly available)	$55,414	$292	50%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (143)
3 bedroom house w/King Suite. Kitchen. Great yard!	$38,621	$137	70%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (182)
Inviting Apartment!	$17,501	$81	57%	3	1	30	$99	❌	❌	❌	N / Y	⭐️ 2 (1)
Countryside Villa on 13 Acres with Outdoor Hot Tub	$77,375	$345	58%	3	2	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (104)
Wind Creek Casino! SVCC, Dorney, Lehi U, SO Cozy	$29,177	$308	25%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (16)
3 Bedroom Retreat with Park View	$17,174	$102	46%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Belle of Bethlehem City	$51,063	$345	39%	3	2	3	$180	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
Lehigh Valley Escape: The Modern	$41,548	$129	88%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Stylish Modern 3Bedroom Private House in Whitehall	$34,433	$192	49%	3	2	1	$0	❌	❌	✅	N / Y	⭐️ 4.8 (92)

Return Metrics

-8.44% 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)	-$5,611	-$11,223	-$16,834	-$22,446	-$28,057	-$56,115	-$168,347
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$202,400	$202,400	$202,400	$202,400	$202,400	$202,400	$202,400
Down Payment	$50,600	$50,600	$50,600	$50,600	$50,600	$50,600	$50,600
Property Appreciation	$7,590	$15,407	$23,459	$31,753	$40,296	$87,010	$361,097
Total Return	$254,978	$257,184	$259,625	$262,307	$265,238	$283,894	$445,749

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.44%

Cap Rate

4.52%

Return on Investment

6.71%

940 S Poplar St Allentown, PA, 18103

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,213/mo

This property is for sale!

Contact Agent

-25

Airbnb Investor Score

-$5,611

Annual Profit

4.5%

Cap Rate

-8.4%

Cash on Cash

$28,891

Annual Revenue

BNBCalc predicts this property will get $212 per night with 58% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 86% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$42,339

Avg annual revenue

58%

Avg occupancy rate

$212

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

$15k

$45k

$75k

$110k

-$5,612

Profit

Revenue

$28,891

Operating Expenses

$17,436

Operating Income

$11,455

Mortgage & Taxes

$17,067

Profit (Cash Flow)

-$5,612

$66,440

Cash Investment

Down Payment

$50,600

Renos & Furnishing

$8,250

Closing Costs

$7,590

Total

$66,440

DSCR Ratio

Weak

0.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.44%

Cap Rate

4.52%

Return on Investment

6.71%

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

$12,008

Deductible property tax

$2,505

Your total deduction

$31,814

Your adjusted annual income

$150,000 - $31,814 = $118,186

Taxes on $118,186 (30%)

$35,456

Your old tax bill

$45,000

Your new tax bill

$35,456

Estimated tax savings

$9,544

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: -