BNBCalc Short Term Rental Rental Arbitrage Analysis 322 S Wyomissing Ave, Shillington, PA, 19607

3 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$44,180

Profit (Cash Flow)

$3,877

Cash on Cash Return

45.7%

Annual Revenue

$44,180

AirDNA projects $166/night at 51% occupancy ($30,921). Airbtics projects $192/night at 63% occupancy ($44,179). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, $192 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,122	$42,217	$63,296	$89,718
Occupancy	53%	64%	77%	83%
Nightly Rate	$150	$175	$218	$288

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Well-Appointed Townhome: Heart of West Reading	$37,807	$177	56%	3	1	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (18)
Cozy 2nd Floor 3 bedroom unit w/off-street parking	$23,635	$97	61%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (76)
Riveting industrial townhome in trendy WestReading	$58,049	$219	71%	3	2.5	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (79)
Grings Hill Guest Home	$40,827	$186	58%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (71)
The Maples - Hot Tub, EV Charger	$43,152	$186	60%	3	2	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (111)
Creekside Cottage	$58,685	$218	72%	3	2	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (264)
Gasthof Fretz -your Bavarian hideaway!	$43,174	$158	74%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (184)
Translators Cottage	$34,540	$115	77%	3	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (103)
Creekside Chalet	$37,762	$128	80%	3	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (228)
Blue Marsh Retreat	$62,057	$205	81%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (63)
Pikeside: Kid Friendly, Balcony & Parking {M}	$30,762	$158	50%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4 (4)
Lancaster County Rental in unique Bavarian Village	$37,233	$169	59%	3	2.5	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (79)
Exquisite Home in quiet Bavarian Village	$41,370	$152	72%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (93)
Mill Road Farmhouse: Restored with Beautiful Pool.	$99,071	$300	88%	3	4	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (118)
Charming Cottage	$39,729	$178	57%	3	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (56)
Guesthouse West Lawn, Wyomissing, Sinking Spring 1	$25,429	$160	40%	3	1.5	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (82)
Your Home away from Home!	$32,505	$154	55%	3	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (78)
The sunset house	$34,171	$143	65%	3	1	3	$100	❌	❌	❌	Y / N	⭐️ 4.5 (12)
Classy Cozy on Franklin	$39,183	$263	40%	3	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (11)
Cozy Cabin	$40,716	$122	84%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (117)
Homestead Guesthouse	$39,738	$146	72%	3	2	1	$90	✅	❌	❌	Y / Y	⭐️ 5 (93)
Black Bear Lodge @ MiddleCreek	$38,895	$158	64%	3	2	1	$94	❌	✅	❌	Y / Y	⭐️ 5 (138)
Holistic Healing Retreat	$42,700	$144	79%	3	1.5	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (125)
Sun Valley Haven \| Hotub Spa	$40,632	$176	60%	3	1	2	$115	❌	✅	❌	Y / Y	⭐️ 5 (43)
Private Retreat on Manatawny Creek!	$107,771	$396	71%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (18)
Cute Cape Cod in Lancaster County	$30,898	$102	81%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (274)
Glasshouse overlooking the Great Marsh	$35,441	$128	73%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (252)
Cozy Appalachian Trail Cottage	$61,059	$201	83%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (95)
Secluded Botanical Oasis	$104,399	$288	97%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (48)
Eagle's Branch River House	$79,108	$237	90%	3	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (15)
YELLOW HILL GUEST HOUSE	$40,018	$154	71%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (249)
Broadstone Farm - Beautifully renovated farmhouse	$59,623	$209	77%	3	3.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (51)
Happy Trails Guest House “private pool & hot tub”	$48,129	$280	45%	3	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (60)
Classy Cozy of West Reading	$46,651	$290	42%	3	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (28)
The Farm at Clearfield Lane	$23,208	$175	33%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (125)
Split level home - Lancaster County Appeal	$31,853	$186	46%	3	2	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (142)
Home on Main	$31,086	$140	57%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (103)

Return Metrics

45.74% 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)	$3,876	$7,753	$11,629	$15,506	$19,382	$38,765	$116,295
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	$3,876	$7,753	$11,629	$15,506	$19,382	$38,765	$116,295

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.74%

Payback Period Days

798

Return on Investment

45.74%

322 S Wyomissing Ave Shillington, Pennsylvania, 19607

3 bed • 1.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$44,180

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $166/night at 51% occupancy.Projected nightly rate is $192/night at 63% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$45,089

Avg annual revenue

63%

Avg occupancy rate

$192

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

$45k

$75k

$110k

$3,877

Profit

Revenue

$44,180

Operating Expenses

$17,743

Operating Income

$26,437

Net Effective Rent

$22,560

Profit (Cash Flow)

$3,877

$8,475

Cash Investment

Renos & Furnishing

$8,375

Setup Costs

$100

Total

$8,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

45.74%

Payback Period Days

798