BNBCalc Short Term Rental Rental Arbitrage Analysis 100 N 17th St, Philadelphia, PA, 19103

1 bed • 1 bath • 119 guests • $0

BNB

Calc

Annual Revenue

$30,768

Profit (Cash Flow)

-$5,632

Cash on Cash Return

-129.5%

Annual Revenue

$30,768

AirDNA projects $156/night at 54% occupancy ($30,768). Airbtics projects $146/night at 56% occupancy ($29,862). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 54% occupancy rate, $156 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,109	$27,115	$47,967	$62,601
Occupancy	47%	54%	69%	83%
Nightly Rate	$89	$131	$184	$200

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Urban Lifestyle king bed \|APT in Center city	$26,613	$100	68%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (120)
Luex \| 1BDR apt in center city	$40,809	$188	58%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (74)
Kyoto style \|1BDR Apt in center city	$18,896	$102	47%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (76)
Bohemian Romance \| Apartments in center city	$35,214	$183	50%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (97)
Sweetest cottage ｜ 1bed room Apt in center city	$23,004	$102	57%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (67)
Stylish luxe \| Apt at center city self check-in	$20,651	$112	48%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (107)
Center City 蝶戀花 \| Glera 1 BR/1 BA at City Hall	$17,138	$72	62%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.7 (107)
Luxury 1BR apartment \| in center city	$22,604	$108	54%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (104)
Cozy and warm \| King Bed APT in center city	$26,660	$100	69%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (88)
Urban Retreat ✪Bright 1-bedroom✪Rittenhouse Square	$30,249	$84	95%	1	1	1	$45	❌	❌	✅	Y / Y	⭐️ 4.7 (163)
Center City 白詩南 \| Chenin Blanc Studio at City Hall	$25,406	$100	66%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (100)
Center City 黑皮諾 \| Pinot Noir 1 BR/1 BA @ City Hall	$19,785	$73	69%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (58)
Center City 西江月 \| Shine Muscat Studio at City Hall	$14,672	$70	52%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.7 (169)
Center City 白玉霓 \| Ugni Blanc 1 BR/1 BA @ City Hall	$26,405	$132	53%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.7 (113)
Relaxing 1BR apartment in center city of Philly	$34,277	$176	51%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (70)
Large & Sunny 1BR in Center City~ Perfect Location	$61,059	$170	95%	1	1	1	$75	❌	❌	✅	N / Y	⭐️ 4.7 (105)
Center City 黑珍珠 \| Nero d'Avola Studio at City Hall	$28,722	$130	59%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.7 (94)
Comfy Cabin\| 1BD with city view in Center city	$33,849	$178	50%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (80)
Double Suite in Philly Downtown	$14,164	$90	43%	1	1	31	$0	❌	❌	❌	N / Y	⭐️ 4.9 (985)
Sonder Onyx \| Spacious One Bedroom Apartment	$27,007	$157	47%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (55)
Sonder Onyx \| Accessible One Bedroom Apartment	$58,699	$162	99%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (39)
Cozy and Comfy｜ 1BR apartment in center city	$39,398	$193	53%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (136)
Center City 夢芙蓉 \| Merlot 1 BR/1 BA at City Hall	$16,783	$70	62%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
King Suite in Philadelphia Downtown	$15,417	$81	52%	1	1	31	$0	❌	❌	❌	N / Y	⭐️ 5 (156)
Cozy One Bedroom near Historic Rittenhouse	$21,746	$76	73%	1	1	1	$60	❌	❌	❌	Y / N	⭐️ 4.4 (132)
Luxurious 1BR \| Prime Center City \| Sleeps 4	$69,763	$190	87%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (41)
Luxurious 1BR \| Prime Center City \| Sleeps 4	$63,632	$190	81%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (36)
* Bright One Bedroom W/D * Sleeps 4 * Rittenhouse	$26,274	$86	78%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
Cultural City \| Art Museum. Fitness Room	$36,564	$222	45%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4 (7)
1BR\| Center City Luxury Apt w/Gym, Prime Location!	$42,244	$160	71%	1	1	31	$80	❌	❌	❌	Y / Y	⭐️ 5 (11)
Walk to Rittenhouse Sq \|1BR w Pool, Rooftop &Gym	$42,523	$314	37%	1	1	31	$100	✅	❌	✅	Y / Y	⭐️ 4.2 (5)
Cozy+Convenient Center City 1BR	$18,354	$85	59%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 4.8 (6)
Quaint + Central Vine St Abode	$11,026	$72	38%	1	1	1	$70	❌	❌	✅	N / N	⭐️ 4.2 (28)
Center City/Major Attractions/Professionals	$19,865	$118	46%	1	1	14	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
*Logan Square-1 King Bed Apt w/ Gym/Rooftop/Lounge	$45,567	$150	83%	1	1	31	$80	✅	❌	❌	Y / Y	⭐️ 5 (2)
Sonder at The Terrace \| Accessible 1BR w/ Shower	$40,339	$191	55%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (19)

Return Metrics

-129.46% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,631	-$11,263	-$16,895	-$22,526	-$28,158	-$56,317	-$168,951
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$5,631	-$11,263	-$16,895	-$22,526	-$28,158	-$56,317	-$168,951

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-129.46%

Payback Period Days

Return on Investment

-129.46%

100 N 17th St 810 Philadelphia, Pennsylvania, 19103

1 bed • 1 bath • 119 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,200

Zestimate

Philadelphia

Guide

Zoning

Market

Guide

Laws

Market Data

$30,768

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $156/night at 54% occupancy.Projected nightly rate is $146/night at 56% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$29,393

Avg annual revenue

56%

Avg occupancy rate

$146

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

$30k

$50k

$70k

-$5,632

Profit

Revenue

$30,768

Operating Expenses

$16,000

Operating Income

$14,768

Net Effective Rent

$20,400

Profit (Cash Flow)

-$5,632

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-129.46%

Payback Period Days