BNBCalc Short Term Rental Investment Analysis 991 N Marshall St A, Philadelphia, PA 19123

3 bed • 2 bath • 9 guests • $385,000

BNB

Calc

Annual Revenue

$48,008

Profit (Cash Flow)

$2,116

Cap Rate

7.3%

Annual Revenue

$48,008

AirDNA projects $227/night at 55% occupancy ($45,600). Airbtics projects $212/night at 62% occupancy ($48,007). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $212 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,987	$54,506	$71,211	$83,513
Occupancy	49%	67%	74%	75%
Nightly Rate	$141	$212	$249	$288

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sleek+Cozy 3Bed/2.5 Bath - 10ppl Fishtown Retreat	$41,938	$137	75%	3	3	31	$105	❌	❌	✅	Y / Y	⭐️ 4.5 (141)
Supreme Roof Deck! Central 3Bed/3FullBath Home!	$39,987	$138	71%	3	3	31	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (182)
Luxury 3BD \| Sleeps 9 \| Gym	$80,582	$281	71%	3	2	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (26)
Nolibs Green Haven: Sleeps 12	$36,761	$251	37%	3	2	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (11)
Perfect location for staying in Philly	$24,582	$146	41%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (132)
Philly - Northern Liberties - Sleeps 10, Patio	$98,271	$358	75%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (28)
Trio Sonata \| Musical Home \| Northern Liberties	$58,102	$246	57%	3	3	1	$180	✅	❌	✅	Y / Y	⭐️ 4.7 (14)
Charming Farmhouse Bungalow	$47,316	$202	64%	3	1	31	$0	❌	❌	❌	Y / Y	⭐️ 5 (54)
3 Bed Apt w/Home Theater in No Libs/Ludlow Heights	$45,650	$140	82%	3	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
3 Bdrm Spacious Lux Apt in a Great Location	$38,188	$222	47%	3	2	5	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (8)

Return Metrics

2.18% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,115	$4,231	$6,347	$8,463	$10,578	$21,157	$63,473
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,782	$7,797	$12,061	$16,587	$21,392	$50,247	$308,000
Down Payment	$77,000	$77,000	$77,000	$77,000	$77,000	$77,000	$77,000
Property Appreciation	$11,550	$23,446	$35,699	$48,320	$61,320	$132,407	$549,496
Total Return	$94,448	$112,475	$131,108	$150,371	$170,292	$280,813	$997,969

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.18%

Cap Rate

7.29%

Return on Investment

17.97%

991 N Marshall St A Philadelphia, PA, 19123

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,847/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$2,115

Annual Profit

7.3%

Cap Rate

2.2%

Cash on Cash

$48,008

Annual Revenue

BNBCalc predicts this property will get $212 per night with 62% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$51,137

Avg annual revenue

62%

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

$25k

$50k

$75k

$100k

$2,116

Profit

Revenue

$48,008

Operating Expenses

$19,921

Operating Income

$28,087

Mortgage & Taxes

$25,971

Profit (Cash Flow)

$2,116

$97,050

Cash Investment

Down Payment

$77,000

Renos & Furnishing

$8,500

Closing Costs

$11,550

Total

$97,050

DSCR Ratio

Acceptable

1.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.18%

Cap Rate

7.29%

Return on Investment

17.97%

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

$18,272

Deductible property tax

$3,811

Your total deduction

$37,199

Your adjusted annual income

$150,000 - $37,199 = $112,801

Taxes on $112,801 (30%)

$33,840

Your old tax bill

$45,000

Your new tax bill

$33,840

Estimated tax savings

$11,160

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: -