BNBCalc Short Term Rental Rental Arbitrage Analysis 1701 North Front Street, Philadelphia, PA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$49,856

Profit (Cash Flow)

$9,175

Cash on Cash Return

144.5%

Annual Revenue

$49,856

AirDNA projects $174/night at 50% occupancy ($31,776). Airbtics projects $146/night at 58% occupancy ($30,928). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 75% occupancy rate, $182 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,422	$30,680	$55,078	$69,364
Occupancy	41%	57%	77%	87%
Nightly Rate	$113	$137	$182	$203

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
A+ Fishtown Walkability, Fast Wi-Fi, Spacious!	$45,060	$201	60%	2	2	1	$115	❌	❌	❌	Y / Y	⭐️ 5 (108)
Modern \| Airy Fishtown Townhouse w/ Arcade	$29,162	$125	60%	2	2	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (61)
Sustainable, award-winning 2 BR beauty in Fishtown	$58,278	$205	77%	2	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (184)
Luxury Guesthouse Unit-Fishtown/NoLibs/Center City	$21,808	$113	48%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (157)
Beautiful, whole townhouse with back yard	$48,548	$169	78%	2	2	3	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (79)
Sleek & Sophisticated B&W Condo	$37,996	$168	53%	2	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (45)
The Luxury Experience 2.0-Fishtown/Olde Kensington	$25,541	$144	41%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Ludlow Heights 2 Bed Apt. - Private Rooftop Deck	$29,843	$86	87%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (234)
Chic & Contemporary Beige Condo	$38,402	$182	50%	2	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Yanne's Place® \| Dual-Lounge	$36,751	$132	66%	2	3	1	$120	❌	❌	✅	Y / N	⭐️ 4.8 (12)
Pool House - 2 Bed Apt Private w/ Rooftop Deck	$24,012	$78	78%	2	2	2	$69	✅	❌	✅	Y / Y	⭐️ 4.8 (57)
DarkMidnight~ 2 Bed/Bath~Rooftop	$39,977	$173	60%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Modern, Spacious Condo in Northern Liberties	$30,462	$203	41%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Spacious_Explorer's Haven: 2BR/2BA,W/D,Wi-Fi	$27,187	$166	35%	2	2	1	$183	❌	❌	✅	Y / Y	⭐️ 5 (30)
2Bed 2Bath Spacious Gem W/KingBed	$46,436	$132	92%	2	2	1	$65	❌	❌	✅	Y / Y	⭐️ 4.5 (62)
Oxford Greenhouse - no cleaning fee!	$51,013	$303	46%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (46)
Luxurious and Modern 2BR Apt with Gym	$55,924	$187	69%	2	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (30)
Fishtown/No-Liberties Perfect Retro Record Spot	$29,614	$138	54%	2	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (47)
Luxurious and Modern 2BR Apt with Gym	$57,451	$189	68%	2	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (43)
<Pure Relaxation&LuxuryElevatorGarage_RoofTop*	$59,950	$182	90%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (50)
Bright + Cozy! Sleeps 6! Fishtown Masterpiece!	$28,812	$94	80%	2	1	1	$79	❌	❌	✅	Y / Y	⭐️ 4.8 (449)
Immaculate Duplex with Pool Table	$28,515	$240	30%	2	2	1	$125	✅	❌	❌	Y / Y	⭐️ 4.6 (57)
2-Story Modern Luxury Unit w/ FREE Street Parking!	$20,475	$67	74%	2	2	31	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (174)
★Stylish home ★ Deck ★ Fishtown ★ Walk to shops★	$22,519	$113	52%	2	2	1	$130	❌	❌	❌	Y / Y	⭐️ 4.7 (64)
Modern Condo in Trendy Neighborhood	$30,940	$168	49%	2	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (146)
Sonder The Frankford \| Two-Bedroom Apartment	$28,263	$198	39%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (113)
Philly Explorer's Haven-2Bed/2BA,W/D-Temple,WiFi	$14,281	$75	30%	2	2	2	$181	❌	❌	✅	Y / Y	⭐️ 4.7 (21)
Fishtown Getaway with Game Room by Johnny Brenda’s	$39,622	$114	89%	2	1	31	$69	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Family Friendly Home w/ Pool Table by The Filmore	$45,384	$132	87%	2	1	31	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (91)
xxx AirbnbFoodieTravelerApt@FlSHTOWN	$17,793	$113	39%	2	3	1	$160	❌	❌	✅	Y / N	⭐️ 0 (0)
Fabulous Fishtown! Sleeps 4,Free St Parking,Patio!	$40,145	$125	85%	2	1	1	$88	❌	❌	❌	Y / Y	⭐️ 4.8 (412)
Cozy Row Home	$31,279	$103	78%	2	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (41)
Snug_2BDRM Apt in the heart of_Philly	$29,763	$170	37%	2	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Spacious Philly 2BR+2BA w/ Balcony & Sofa Bed	$29,838	$107	67%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Lavish 2BR+2BA w/Private Rooftop	$32,166	$119	68%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (20)
Northern Liberty Cute 2 Queen 1 couch Apt w. porch	$19,722	$94	50%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (77)
Family Friendly Fishtown House House Near Fillmore	$24,570	$137	49%	2	2	31	$130	❌	❌	❌	Y / Y	⭐️ 5 (47)

Return Metrics

144.48% 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)	$9,174	$18,349	$27,523	$36,698	$45,872	$91,745	$275,236
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	$9,174	$18,349	$27,523	$36,698	$45,872	$91,745	$275,236

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

144.48%

Payback Period Days

252

Return on Investment

144.48%

1701 N Front St Philadelphia, Pennsylvania, 19122

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Philadelphia

Guide

Zoning

Market

Guide

Laws

Market Data

$49,856

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $174/night at 50% occupancy.Projected nightly rate is $146/night at 58% occupancy.

Occupancy Rate

Top 28% 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.

$33,210

Avg annual revenue

58%

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

$25k

$45k

$60k

$9,175

Profit

Revenue

$49,856

Operating Expenses

$18,481

Operating Income

$31,375

Net Effective Rent

$22,200

Profit (Cash Flow)

$9,175

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

144.48%

Payback Period Days

252