BNBCalc Short Term Rental Rental Arbitrage Analysis 2802 Cecil B. Moore Avenue, Philadelphia, PA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$41,090

Profit (Cash Flow)

$8,148

Cash on Cash Return

128.3%

Annual Revenue

$41,090

AirDNA projects $131/night at 62% occupancy ($29,665). Airbtics projects $150/night at 60% occupancy ($32,871). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 75% occupancy rate, $150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,770	$30,813	$42,949	$54,249
Occupancy	48%	61%	68%	77%
Nightly Rate	$103	$133	$166	$182

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern & Cozy/Clean/Sanitized/Near Art Museum/Zoo	$26,286	$97	71%	2	1	31	$45	❌	❌	✅	N / Y	⭐️ 4.8 (163)
Comfy and Clean	$22,017	$79	72%	2	1.5	2	$50	❌	❌	✅	N / Y	⭐️ 4.5 (42)
The Greenery - 2BDR/1BTH Themed Apartment	$19,681	$72	59%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.6 (88)
THe BOHO STAY	$38,517	$136	69%	2	2	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (41)
The Jade House Art Museum + Game Room + Patio	$52,550	$184	76%	2	2.5	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (52)
Art Museum Hideaway Close to Downtown II Special $	$23,225	$102	61%	2	1	3	$45	❌	❌	❌	Y / Y	⭐️ 5 (144)
Art Museum Hideaway Close To Downtown 3	$22,652	$103	59%	2	1	3	$45	❌	❌	❌	N / Y	⭐️ 5 (57)
Charming 2 Bedroom Rowhome w/ Outdoor Urban Oasis	$66,843	$182	99%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (47)
Fun Space Adventure Suite	$22,427	$135	40%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4 (26)
Luxury 2Bed\|2Bath Apt - Central	$20,837	$119	39%	2	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (29)
Huge apt. Parking! City view.	$63,215	$261	65%	2	2.5	3	$80	❌	❌	✅	Y / Y	⭐️ 5 (77)
Philly Art Palace	$28,261	$174	41%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
"Au~Courant" Experience Modern Modesty	$30,781	$145	58%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Sunrise Blues 2-Bedroom Townhouse Near Center City	$44,416	$174	67%	2	2	31	$90	✅	❌	✅	Y / Y	⭐️ 4.3 (42)
Cozy Emerald Suite Hideaway	$25,170	$104	63%	2	1.5	2	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Brewerytown Balcony Retreat: W Oxford 2 BR	$41,329	$162	66%	2	2	31	$110	❌	❌	✅	N / Y	⭐️ 0 (0)
Urban Escape - Rooftop Pavilion & Xbox One	$19,863	$81	67%	2	2	31	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (88)
The Gem of Philadelphia	$60,097	$325	49%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (19)
Art Museum Design Loft with Patio	$44,036	$128	94%	2	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
THE VALIER GETAWAY	$32,522	$128	65%	2	1	31	$115	❌	❌	✅	N / Y	⭐️ 4.7 (61)
Lovely 2 bedrooms apt 3rd floor (By temple univ)	$15,459	$88	48%	2	2	31	$100	❌	✅	❌	Y / Y	⭐️ 4.5 (10)
Modern (2BR/2BA) Rooftop Deck w/Hammock	$37,709	$166	61%	2	2	31	$115	❌	❌	✅	Y / Y	⭐️ 4.9 (61)
t2e near temple university	$32,162	$165	51%	2	1	2	$89	❌	❌	❌	Y / Y	⭐️ 3 (5)
Brewerytown’s Brick Retreat	$31,512	$123	70%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (42)
Patio Paradise in Central City \| W Oxford St 2BR	$42,413	$156	70%	2	2	31	$110	❌	❌	✅	N / Y	⭐️ 0 (1)
Fairmount Oasis: W Oxford St 2 BR Haven	$38,643	$180	54%	2	2	31	$110	❌	❌	✅	N / Y	⭐️ 0 (0)
The London \| More Than A Hotel	$88,164	$542	43%	2	2	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (6)
Clean/Near Art Museum/Zoo/Met	$20,540	$92	61%	2	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (28)
Chic Urban Oasis \| Movie Theatre	$20,291	$132	42%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (15)
Modern 2BR/2BA Apartment & Rooftop in Brewerytown	$21,983	$154	39%	2	2	31	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Bi-Level 2 Bdrm \| King Bed	$29,618	$119	68%	2	1.5	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Jacuzzi/Modern/Free Street Parking/Sanitized/New	$29,024	$130	61%	2	2	2	$0	❌	❌	✅	N / Y	⭐️ 4.8 (55)
Clean/Modern/Cozy/Free Street Parking/Sanitized!	$24,961	$110	62%	2	2	1	$0	❌	❌	✅	N / Y	⭐️ 4.7 (36)
t1e Near Temple university	$24,950	$177	37%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 3 (4)
Spacious 2 Bdrm - Roofdeck/Balconies	$25,072	$137	50%	2	1.5	5	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
2 Bed/1 Bath 3rd Fl Apt in Strawberry Mansion.	$24,111	$100	61%	2	1	31	$150	❌	❌	❌	Y / N	⭐️ 5 (12)
Gold Rush	$23,334	$121	47%	2	1	31	$120	❌	❌	✅	Y / Y	⭐️ 5 (5)
It's Rooftop Season! Brand New Elegant 2BR 2BA	$55,897	$166	92%	2	2	31	$140	❌	❌	✅	Y / Y	⭐️ 5 (8)
City Spot with Outdoor Access & Beautiful Interior	$34,476	$100	90%	2	1.5	2	$85	❌	❌	✅	Y / N	⭐️ 5 (3)

Return Metrics

128.31% 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)	$8,148	$16,296	$24,444	$32,593	$40,741	$81,482	$244,447
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	$8,148	$16,296	$24,444	$32,593	$40,741	$81,482	$244,447

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

128.31%

Payback Period Days

284

Return on Investment

128.31%

2802 Cecil B. Moore Ave 2 Philadelphia, Pennsylvania, 19121

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Philadelphia

Guide

Zoning

Market

Guide

Laws

Market Data

$41,090

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $131/night at 62% occupancy.Projected nightly rate is $150/night at 60% occupancy.

Occupancy Rate

Top 11% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$33,473

Avg annual revenue

60%

Avg occupancy rate

$150

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

$15k

$40k

$60k

$90k

$8,148

Profit

Revenue

$41,090

Operating Expenses

$17,342

Operating Income

$23,748

Net Effective Rent

$15,600

Profit (Cash Flow)

$8,148

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

128.31%

Payback Period Days

284