Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2803 Wharton St

3 bed • 3 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$6,143

Profit (Cash Flow)

-$36,055

Cash on Cash Return

NaN%

Annual Revenue

$6,143

AirDNA projects $294/night at 58% occupancy ($62,281). Airbtics projects $151/night at 55% occupancy ($30,333). Airbtics predicts this property will perform in the 55% revenue percentile

BNB Calc projects a 58% occupancy rate, $29 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,114$29,196$33,898$40,066
Occupancy44%54%62%74%
Nightly Rate$110$154$184$190

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

NaN% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$36,055-$72,110-$108,165-$144,220-$180,276-$360,552-$1,081,657
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-$36,055-$72,110-$108,165-$144,220-$180,276-$360,552-$1,081,657

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

property-location

2803 Wharton St Philadelphia, Pennsylvania, 19146-3629

3 bed • 3 bath • 7 guests

Agent

Inquire about this property

Contact Agent

$2,652

Zestimate

Philadelphia

Guide

Zoning

Market

Guide


Laws


Market Data

$6,143

Annual Revenue

This property is projected to be in the top 55% revenue percentile compared to similar properties nearby.
Projected nightly rate is $294/night at 58% occupancy.Projected nightly rate is $151/night at 55% occupancy.

Top 41% of comparables

Top 91% of comparables

Seasonality

Sign up to view the full seasonality chart

-$36,055

Profit

Revenue

$6,143

Operating Expenses

$12,199

Operating Income

-$6,055

Net Effective Rent

$30,000

Profit (Cash Flow)

-$36,055

$NaN

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN