BNBCalc Short Term Rental Rental Arbitrage Analysis 1401 Germantown Ave, Philadelphia, PA, 19122

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$45,875

Profit (Cash Flow)

$8,111

Cash on Cash Return

186.5%

Annual Revenue

$45,875

AirDNA projects $112/night at 67% occupancy ($27,407). Airbtics projects $131/night at 64% occupancy ($30,622). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 80% occupancy rate, $157 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,496	$32,239	$47,247	$59,124
Occupancy	51%	63%	80%	86%
Nightly Rate	$97	$137	$157	$180

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious Guest Suite-Private Entrance from Street	$29,483	$90	86%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 5 (210)
Studio in the heart of Fishtown	$13,299	$57	59%	1	1	1	$45	❌	❌	❌	N / Y	⭐️ 4.5 (695)
New NoLibs Cozy Studio	$45,004	$135	89%	1	1	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (63)
Sonder The Frankford \| 1BR Apartment w/ Balcony	$50,234	$305	45%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (177)
🎨Pop Art Apt- Daybed, Private Bath & Full Kitchen	$21,687	$62	82%	1	1	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (266)
Condo w/ Gated Parking & Private Backyard	$41,164	$169	63%	1	1.5	1	$275	❌	❌	✅	Y / Y	⭐️ 5 (30)
The Green Room	$22,411	$102	52%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (62)
Luxurious and Modern 1BR Apt with Gym	$65,172	$188	80%	1	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (74)
Studio w/ Pool & Scenic Rooftop	$33,692	$135	67%	1	1	4	$130	✅	❌	✅	Y / Y	⭐️ 5 (11)
Chic Flat w/ Rooftop Pool & Gym	$43,742	$145	82%	1	1	4	$130	✅	❌	✅	Y / Y	⭐️ 4.5 (5)
Modern Studio w/ Rooftop Pool	$37,530	$143	70%	1	1	4	$130	✅	❌	✅	Y / Y	⭐️ 4.5 (3)
Luxury Studio Near Center City	$42,326	$140	80%	1	1	4	$130	✅	❌	✅	Y / Y	⭐️ 5 (8)
Private One Bedroom Guest Suite	$30,152	$85	95%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (12)
Deluxe Studio: Pool & Concierge	$38,658	$144	72%	1	1	4	$130	✅	❌	✅	Y / Y	⭐️ 0 (2)
Luxury 1BD \| Northern Libs \| 1 Bed \| Onsite gym	$19,062	$62	84%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (17)
Stylish Studio w/ Rooftop Pool	$37,390	$153	64%	1	1	4	$130	✅	❌	✅	Y / Y	⭐️ 4.5 (5)
Sleek 1B1B Apartment in Fishtown	$16,522	$74	61%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Grand 1BR w/ Rooftop Pool & Gym	$57,524	$169	91%	1	1	4	$130	✅	❌	✅	Y / Y	⭐️ 4.5 (4)
Luxury 1BD \| Northern Libs \| 1 Bed \| Onsite gym	$28,694	$112	70%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (30)
Premier Studio w/ Gym Access	$27,657	$146	50%	1	1	4	$130	✅	❌	✅	Y / Y	⭐️ 4 (5)
Sleek 1B1B Apartment in Fishtown	$18,156	$76	61%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Nimbus Cloud King Suite W/ Great Access to City	$49,508	$167	81%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Modern 1BR Apt with Gym	$60,242	$200	73%	1	1	1	$150	❌	❌	✅	Y / N	⭐️ 5 (21)
Lavish 1BR: Rooftop Pool & Gym	$43,481	$180	66%	1	1	3	$0	✅	❌	✅	Y / Y	⭐️ 0 (2)
High-End 1BR w/ Rooftop Amenities	$35,886	$185	53%	1	1	3	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Sleek 1B1B Apartment in Fishtown	$21,348	$80	68%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Palatial 1BR w/ Rooftop Pool	$41,947	$157	73%	1	1	3	$0	✅	❌	✅	Y / Y	⭐️ 0 (2)
Upscale Studio w/ Rooftop Deck	$24,100	$140	43%	1	1	4	$130	✅	❌	✅	Y / Y	⭐️ 5 (4)
Contemporary 1BR Living Space with Gym Access	$32,590	$159	56%	1	1	3	$0	✅	❌	✅	Y / Y	⭐️ 0 (2)
Chic 1BR w/ Pool in Luxury Complex	$37,353	$162	63%	1	1	4	$0	✅	❌	✅	Y / Y	⭐️ 0 (2)
Fancy Flat in No Libs / Luxury 1 Bed Apartment	$22,326	$100	61%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Elegant 1 BR in No Libs w/ Roof Top Deck	$17,717	$103	47%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Eclectic 1 bedroom in Northern Liberties	$16,987	$91	51%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (41)
Brand New Fishtown Apt by Train	$26,628	$75	97%	1	1	31	$250	❌	❌	✅	Y / Y	⭐️ 0 (0)
Magnificent 1BR w/ Pool & Gym	$24,392	$119	56%	1	1	3	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Elegant 1BR Apartment with Premier Fitness Center	$17,361	$153	31%	1	1	3	$0	✅	❌	✅	Y / Y	⭐️ 0 (2)
Prestigious 1BR w/ Rooftop Pool	$17,468	$111	43%	1	1	3	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Deluxe 1BR: Rooftop Pool & Gym	$25,632	$149	47%	1	1	3	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Comfy 1 Bedroom Fishtown/NoLibs Pet Friendly	$22,214	$119	51%	1	1	5	$0	❌	❌	✅	Y / N	⭐️ 0 (1)

Return Metrics

186.45% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,110	$16,221	$24,332	$32,443	$40,554	$81,109	$243,328
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	$8,110	$16,221	$24,332	$32,443	$40,554	$81,109	$243,328

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

186.45%

Payback Period Days

195

Return on Investment

186.45%

1401 Germantown Ave Philadelphia, Pennsylvania, 19122

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Philadelphia

Guide

Zoning

Market

Guide

Laws

Market Data

$45,875

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $112/night at 67% occupancy.Projected nightly rate is $131/night at 64% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$31,720

Avg annual revenue

64%

Avg occupancy rate

$131

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

$45k

$65k

$8,111

Profit

Revenue

$45,875

Operating Expenses

$17,964

Operating Income

$27,911

Net Effective Rent

$19,800

Profit (Cash Flow)

$8,111

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

186.45%

Payback Period Days

195