BNBCalc Short Term Rental Rental Arbitrage Analysis 1403 Frederick St

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$36,418

Profit (Cash Flow)

-$2,408

Cash on Cash Return

-37.9%

Annual Revenue

$36,418

AirDNA projects $119/night at 55% occupancy ($23,905). Airbtics projects $169/night at 59% occupancy ($36,418). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $169 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,970	$35,620	$52,573	$81,687
Occupancy	46%	61%	69%	85%
Nightly Rate	$122	$155	$202	$255

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Your Home away from Home near Historic Bethlehem	$33,738	$152	59%	2	2	1	$100	❌	❌	❌	N / Y	⭐️ 4.8 (34)
Elegant private house near Historic Bethlehem	$43,558	$194	60%	2	2	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (197)
Downtown modern loft	$54,995	$230	63%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (71)
lake house	$32,904	$155	58%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (46)
Cozy "casita" on the trail	$53,148	$289	45%	2	2	3	$150	❌	❌	❌	Y / N	⭐️ 0 (0)
Newly furnished MCM King ste 3 BR including office	$74,928	$250	81%	2	2	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (19)
The Sirens Lair - Stay above a brewery (306)	$39,975	$254	43%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (312)
The Seven Sirens Lair-Stay Above a Brewery (303)	$42,595	$253	46%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (101)
Beautiful Private Home in Historic Bethlehem	$36,190	$156	59%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (87)
Cozy Allentown Home, 2 Mi to Hamilton District!	$22,375	$80	69%	2	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Historic 2BR APT in Hamilton District with Parking	$27,463	$123	57%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (132)
Town House proximity of Historic Bethlehem and LU	$37,551	$171	60%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Close to Downtown - "Just Like Mom's House"	$32,837	$130	68%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (21)
2 BR Cozy Cottage With Updated Charm & Superb Beds	$33,814	$198	45%	2	1	2	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (160)
Travelers suite two bed with office room :2nd fl.	$31,452	$120	66%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (130)
Wakanda Exepirence in Allentown	$23,739	$141	46%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.9 (43)
Cozy Suite Near Downtown Bethlehem & Lehigh Univ.	$42,073	$118	87%	2	1	1	$150	❌	❌	✅	N / Y	⭐️ 4.8 (62)
House Select	$78,296	$272	78%	2	1	1	$69	❌	❌	✅	Y / Y	⭐️ 5 (10)
Nice 1st fl 2 Brm Apartment in Theater District	$28,635	$90	85%	2	1	3	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Nice 2nd fl 2 Brm Apartment in Theater District	$24,484	$90	72%	2	1	3	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Steel City Hideaway	$30,424	$125	62%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (25)
Stunning Viewz /Walking distance to PPL	$26,002	$111	64%	2	3	2	$0	❌	❌	✅	Y / N	⭐️ 4.8 (5)
Supreme Bohemian Paradise	$75,907	$305	68%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
NANA’S HOUSE - 2 Bed/2.5 Bath, Home Away From Home	$41,868	$176	65%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Center City entire home	$37,758	$141	67%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (23)
Brick Town's Finest - Arcade - Free Parking	$41,362	$204	52%	2	1	1	$85	❌	❌	✅	N / Y	⭐️ 4.5 (10)
Brick Town's Finest - Arcade - Free Parking	$26,499	$201	33%	2	1	1	$85	❌	❌	✅	N / Y	⭐️ 4.8 (25)
The Steel City Loft	$61,929	$180	94%	2	1	3	$135	❌	❌	✅	Y / Y	⭐️ 4.3 (13)
Backyard bistro	$47,297	$226	57%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (25)
Comfy 2-bedroom Apartment with Parking.	$43,989	$173	69%	2	1	2	$100	❌	❌	❌	N / Y	⭐️ 4.8 (47)
Lovely 2-bedroom apartment close to everything!	$35,411	$117	81%	2	1	2	$80	❌	❌	✅	N / Y	⭐️ 4.7 (65)
Luxury, Rustic & Modern 2BR APT & Free Parking	$29,933	$146	54%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (29)
Comfortable Townhouse near downtown Allentown	$26,352	$72	100%	2	2	1	$130	❌	❌	❌	N / Y	⭐️ 4.7 (103)
2 br 2 ba. Parking for 1 car. Lovely wooded area	$23,656	$202	32%	2	2	2	$65	❌	❌	❌	Y / Y	⭐️ 0 (0)
Entire 2 Bed apartment	$32,377	$99	88%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
30+Stay in Freemansburg	$18,080	$76	65%	2	1	28	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (4)

Return Metrics

-37.92% 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)	-$2,407	-$4,815	-$7,223	-$9,631	-$12,039	-$24,079	-$72,237
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	-$2,407	-$4,815	-$7,223	-$9,631	-$12,039	-$24,079	-$72,237

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-37.92%

Payback Period Days

Return on Investment

-37.92%

1403 Frederick St Bethlehem, Pennsylvania, 18015-4620

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,841

Zestimate

Bethlehem

Zoning

Laws

$36,418

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $119/night at 55% occupancy.Projected nightly rate is $169/night at 59% occupancy.

Occupancy Rate

Top 58% 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.

$36,624

Avg annual revenue

59%

Avg occupancy rate

$169

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

$35k

$55k

$80k

-$2,408

Profit

Revenue

$36,418

Operating Expenses

$16,734

Operating Income

$19,684

Net Effective Rent

$22,092

Profit (Cash Flow)

-$2,408

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-37.92%

Payback Period Days