BNBCalc Short Term Rental Rental Arbitrage Analysis 2017 Walnut St, Philadelphia, PA, 19103

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$28,774

Profit (Cash Flow)

-$8,567

Cash on Cash Return

-196.9%

Annual Revenue

$28,774

AirDNA projects $136/night at 69% occupancy ($34,274). Airbtics projects $101/night at 78% occupancy ($28,773). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 78% occupancy rate, $101 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,358	$30,695	$42,288	$48,404
Occupancy	65%	80%	93%	96%
Nightly Rate	$84	$102	$120	$132

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Elegant Victorian Centre City 1 BR Apartment	$49,831	$142	94%	1	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (189)
Brand New Renovated Center City 1BR w/Double Beds	$51,497	$141	96%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (117)
Large & Sunny 1BR in Center City~ Perfect Location	$46,026	$125	96%	1	1	1	$75	❌	❌	✅	N / Y	⭐️ 4.5 (115)
Spacious Rittenhouse Brownstone Apartment	$39,626	$124	84%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (596)
Big & Bright 1BR - Center City - Walk Everywhere!	$33,022	$85	99%	1	1	1	$105	❌	❌	❌	N / Y	⭐️ 5 (125)
Rittenhouse Apartment Best Location	$26,015	$85	81%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.5 (817)
New & Modern Center City Bi-level 1BR Apartment	$32,060	$110	78%	1	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (150)
Cozy Studio Apartment with Kitchen & Laundry	$24,152	$82	77%	1	1	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (117)
Juliet Balcony \| Cute & Cozy Center City 1BR Apt	$38,015	$124	82%	1	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (70)
Cozy Boho Suite - Center City - Walk Everywhere!	$30,868	$84	92%	1	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
Modern, Stylish Center City 1/1 Perfect Location!	$41,724	$118	93%	1	1	1	$75	❌	❌	✅	N / Y	⭐️ 4.5 (145)
Cozy & Bright 1/1 - Center City - Walk Everywhere!	$37,059	$102	94%	1	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Charming 1BDR \| Rittenhouse Sq. Hosted By StayRafa	$38,101	$138	73%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (112)
Brand New 1bdr Rittenhouse Sq. Hosted By StayRafa	$37,036	$122	80%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (69)
Lux\|Contemporary Rittenhouse Sq. 1b1ba Apt	$28,143	$110	69%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (147)
Cozy Garden suite - Center City	$31,840	$93	89%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
KING-Bed Suite Sleeps 4 * 65" TV * Rittenhouse	$32,064	$102	83%	1	1	1	$45	❌	❌	✅	Y / Y	⭐️ 5 (89)
Large Historical 1/1 Center City \| Sleeps 4!	$13,212	$38	95%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (36)
Rittenhouse Passport	$16,881	$119	38%	1	1	31	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (73)
Sweet Small Studio	$15,021	$65	62%	1	1	10	$40	❌	❌	❌	Y / Y	⭐️ 5 (37)
Private Balcony \| Gorgeous Center City Bilevel Apt	$33,818	$132	70%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (44)
Quite Cozy Studio apartment	$26,646	$112	64%	1	1	10	$60	❌	❌	❌	Y / Y	⭐️ 5 (35)
Cozy Suite #105	$21,571	$97	59%	1	1	10	$55	❌	❌	❌	Y / Y	⭐️ 5 (52)
1-bedroom \| Quiet \| Sleeps 4 \| Central Rittenhouse	$35,840	$102	96%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (40)
Cozy Rittenhouse Gem! Private & Quiet - Sleeps 4!	$31,122	$84	98%	1	1.5	31	$69	❌	❌	❌	Y / Y	⭐️ 5 (150)
Bright 1-bedroom w/washer & dryer in Rittenhouse	$27,524	$94	80%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Philadelphia Passport	$21,970	$87	69%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (12)
Urban Retreat ✪ 1-bdrm✪ ✪Washer/Dryer✪Rittenhouse	$27,467	$79	95%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (90)
Cozy Center City 1BR apartment w/Patio!	$32,611	$90	99%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Spacious and Modern Apartment next to Rittenhouse	$19,519	$79	63%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.3 (9)
Modern Apartment next to Rittenhouse	$19,621	$79	64%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.2 (11)
KING-Bed Suite Sleeps 4 * 65" TV Rittenhouse	$40,768	$120	89%	1	1	1	$45	❌	❌	✅	Y / Y	⭐️ 5 (47)
Renovated Loft In Philly's Best Neighborhood	$16,681	$106	43%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.6 (154)
Luxury Rittenhouse Studio	$13,669	$83	45%	1	1	31	$75	❌	❌	✅	Y / Y	⭐️ 3 (1)
Rittenhouse Square Gem	$24,741	$104	65%	1	1	31	$75	❌	❌	❌	Y / Y	⭐️ 5 (83)
Rittenhouse Square apartment	$42,838	$133	88%	1	1	31	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Rittenhouse Charm \| King Bed \| Hosted By StayRafa	$28,296	$106	70%	1	1	2	$70	❌	❌	✅	Y / Y	⭐️ 5 (7)
Steps from Rittenhouse 1 Bd Apartment	$18,794	$79	65%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 3 (1)
KING-Bed Suite Sleeps 4 * 65" TV * Rittenhouse	$42,888	$126	93%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Spacious 1BD apartment next to Rittenhouse	$14,748	$62	65%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.2 (67)

Return Metrics

-196.93% 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)	-$8,566	-$17,133	-$25,700	-$34,266	-$42,833	-$85,666	-$257,000
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	-$8,566	-$17,133	-$25,700	-$34,266	-$42,833	-$85,666	-$257,000

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-196.93%

Payback Period Days

Return on Investment

-196.93%

2017 Walnut St Philadelphia, Pennsylvania, 19103

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Philadelphia

Guide

Zoning

Market

Guide

Laws

Market Data

$28,774

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $136/night at 69% occupancy.Projected nightly rate is $101/night at 78% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$30,083

Avg annual revenue

78%

Avg occupancy rate

$101

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

$40k

$50k

-$8,567

Profit

Revenue

$28,774

Operating Expenses

$15,741

Operating Income

$13,033

Net Effective Rent

$21,600

Profit (Cash Flow)

-$8,567

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-196.93%

Payback Period Days