BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 4024 Arch St, Philadelphia, PA, 19104

3 bed • 2 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$51,423

Profit (Cash Flow)

$3,758

Cash on Cash Return

43.7%

Annual Revenue

$51,423

AirDNA projects $197/night at 61% occupancy ($43,891). Airbtics projects $247/night at 57% occupancy ($51,422). Airbtics predicts this property will perform in the 55% revenue percentile

BNB Calc projects a 57% occupancy rate, $247 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,304$45,135$61,088$95,606
Occupancy50%59%72%79%
Nightly Rate$134$203$223$318

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Downtown Central Loft w/Parking ; 3BD3BTH ;Sleep 9

No image available

$59,871
$174
90%
331$105❌❌✅Y / Y⭐️ 5 (205)
Downtown 3B/3B Escape w/Deck- A+ Location -Sleep 9

No image available

$37,387
$129
74%
331$115❌❌✅Y / Y⭐️ 4.5 (51)
Art In the City

No image available

$31,607
$216
39%
322$150❌❌❌Y / Y⭐️ 5 (79)
Upscale + Unique Townhome in University City!

No image available

$123,519
$553
59%
322$171❌❌❌Y / Y⭐️ 4.6 (50)
3BR/3BA Condo in West Philly

No image available

$51,228
$251
55%
332$50❌❌✅Y / Y⭐️ 5 (45)
Chic Philadelphia Townhome in University City!

No image available

$104,311
$458
61%
322$171❌❌❌Y / Y⭐️ 4.8 (27)
Renovated, Historic Row Home in Fitler Square!

No image available

$48,754
$164
79%
312$120❌❌❌Y / Y⭐️ 5 (108)
Lovely Home Near the Art Museum

No image available

$41,338
$136
81%
31.52$100❌❌✅Y / Y⭐️ 5 (100)
The Luxury Retreat

No image available

$47,199
$204
57%
331$200❌❌✅Y / Y⭐️ 5 (43)
Stunning 3bdrm/3.5bath/Patio/Roofdeck/in Univ City

No image available

$64,724
$267
61%
33.51$200❌❌❌Y / Y⭐️ 5 (56)
Amazing + Modern 3BDR/2BTR Apartment - Sleeps 6!

No image available

$33,083
$113
75%
321$108❌❌✅Y / Y⭐️ 4.5 (26)
Ramblei near Rittenhouse Sq | 3BR - Unit A&B

No image available

$86,395
$282
82%
33.51$128❌❌✅Y / Y⭐️ 0 (2)
Family Getaway | 3BR+Home Theater+Kids Play+Patio

No image available

$70,648
$250
73%
32.51$149❌❌❌Y / Y⭐️ 4.5 (30)
New 3b 3Bath / Drexel, Penn & CHOP (#1)

No image available

$35,209
$130
74%
3331$150❌❌✅Y / Y⭐️ 4.5 (6)
Prestige Stays- Cozy 3 bed 2 bath unit

No image available

$37,634
$140
70%
3231$120❌❌✅Y / Y⭐️ 5 (21)
Exceptional + Modern 3BR/2BR Apartment - Sleeps 6!

No image available

$28,465
$179
42%
3231$108❌❌✅Y / Y⭐️ 4.8 (45)
Stylish 3BR w Pool Table & Garage

No image available

$59,380
$312
52%
32.52$0✅❌❌Y / Y⭐️ 5 (19)
Stylish 3BR Apt w/Laundry Near UPenn&Drexel

No image available

$54,284
$206
72%
3331$0❌❌✅Y / Y⭐️ 5 (8)
Beautiful Modern Apartment in Downtown! Sleeps 8!

No image available

$64,386
$182
94%
3231$110❌❌✅Y / Y⭐️ 4.9 (78)
Authentic Philadelphia Town Home

No image available

$26,777
$124
59%
31.531$75❌✅✅Y / Y⭐️ 5 (32)
Your Perch at University City

No image available

$53,791
$207
71%
322$0❌❌❌Y / Y⭐️ 5 (19)
Bilevel 3b2b walk to Drexel Upen

No image available

$17,367
$73
65%
3231$150❌❌❌Y / N⭐️ 0 (2)
Modern Marvel at University City

No image available

$44,890
$223
55%
322$0❌❌❌N / Y⭐️ 5 (22)
Live Loftily at University City

No image available

$42,097
$213
54%
322$0❌❌❌Y / Y⭐️ 5 (18)
3br w Roofdeck - New - Penn/Drexel/Hospitals (#5)

No image available

$28,167
$148
52%
3231$150❌❌✅Y / Y⭐️ 0 (2)
Modern Downtown Escape with Deck - 3B/3B-Sleeps 9!

No image available

$48,054
$202
65%
331$0❌❌✅Y / Y⭐️ 0 (0)
Modern Posh Upenn/Drexel Univ 3 Bdrm

No image available

$29,793
$185
44%
3131$175❌❌✅N / N⭐️ 0 (0)
Best Rittenhouse Neighborhood separate entrance

No image available

$44,470
$225
54%
3231$75❌❌✅Y / Y⭐️ 5 (13)
University City 3b2b with Roof deck walk to Campus

No image available

$11,567
$79
40%
3231$150❌❌❌Y / Y⭐️ 4 (4)
Cozy West Philly Townhouse

No image available

$20,316
$100
52%
32.531$100❌❌❌Y / Y⭐️ 5 (125)
AIRË | 2024 Philadelphia Penthouse

No image available

$44,646
$214
57%
331$0❌❌✅Y / Y⭐️ 4.5 (32)
Renovated 3BR on Drexel & Penn campus

No image available

$61,195
$220
76%
3231$130❌❌❌Y / Y⭐️ 4.5 (62)
8 guests!3BD/2BA near Art Museum

No image available

$30,201
$125
66%
3231$75❌❌✅Y / Y⭐️ 4.5 (25)
Modern 3b2b close to Upenn Drexel campus & Subway

No image available

$15,762
$73
59%
3231$150❌❌❌Y / Y⭐️ 0 (2)

Return Metrics

43.69% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$3,757$7,515$11,273$15,031$18,788$37,577$112,732
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$3,757$7,515$11,273$15,031$18,788$37,577$112,732

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

43.69%

Payback Period Days

835

Return on Investment

43.69%

property-location

4024 Arch St Philadelphia, Pennsylvania, 19104

3 bed • 2 bath • 1 guests

Agent

Inquire about this property

Contact Agent

Philadelphia

Guide

Zoning

Market

Guide


Laws


Market Data

$51,423

Annual Revenue

This property is projected to be in the top 55% revenue percentile compared to similar properties nearby.
AirDNA projects $197/night at 61% occupancy ($43,891.37). Airbtics projects $247/night at 57% occupancy ($51,422).

Top 56% of comparables

Top 21% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$44,499

Avg annual revenue

57%

Avg occupancy rate

$247

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

$50k

$85k

$125k

Sign up to see the data on 40 all comparables

$3,758

Profit

Revenue

$51,423

Operating Expenses

$18,685

Operating Income

$32,738

Net Effective Rent

$28,980

Profit (Cash Flow)

$3,758

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

43.69%

Payback Period Days

835