BNBCalc Short Term Rental Rental Arbitrage Analysis 5315 West Thompson Street, Philadelphia, PA

4 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$50,857

Profit (Cash Flow)

$10,777

Cash on Cash Return

102.9%

Annual Revenue

$50,857

AirDNA projects $253/night at 39% occupancy ($36,038). Airbtics projects $236/night at 59% occupancy ($50,856). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $236 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,900	$49,532	$84,916	$130,811
Occupancy	48%	60%	72%	81%
Nightly Rate	$119	$214	$310	$425

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely Home by Fairmount Park, Phl Zoo, Main Line	$27,780	$129	52%	4	3	1	$115	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
Luxe New Constr w/Roof Deck, Gym, King Bed Suite	$62,415	$345	48%	4	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (45)
Beautiful Duplex Apt; 4 Br 75" TV Public Transport	$24,375	$111	52%	4	1	2	$120	✅	❌	✅	Y / Y	⭐️ 4.5 (133)
Cozy & Modern Downtown Loft 4BR/3BTH - Sleeps 12!	$100,955	$307	88%	4	3	1	$128	❌	❌	✅	Y / Y	⭐️ 5 (56)
✔ART MUSEUM✔Kid Friendly Parking See Note!**	$73,767	$507	39%	4	2.5	2	$139	❌	❌	✅	Y / Y	⭐️ 5 (151)
Eagles Field \|5 Bed Home\|Airport\| King Bed\| Wi-fi	$86,860	$361	63%	4	3.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (86)
Beautiful Townhouse 4BR/2BR+Back Patio Sleeps 10!	$27,747	$112	62%	4	2	1	$115	❌	❌	✅	Y / Y	⭐️ 4.5 (110)
Family Friendly 4B/2B in Fairmount! Sleeps 8 +1	$30,698	$109	74%	4	2	1	$89	❌	❌	✅	Y / Y	⭐️ 4.5 (280)
La Femilia’s Place	$15,486	$122	31%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (39)
Comfortable 4bed 6baths home, parking & rooftop!	$58,086	$272	53%	4	5	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (48)
Luxury 6 Bed, 4 Bath Roofdeck and Free St. Parking	$39,860	$152	71%	4	4	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (73)
Lux Escape \| Roof Deck w/ Skyline \| Patio	$22,804	$104	46%	4	3.5	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (266)
Spacious 4BD. Great Walkable Location!	$43,114	$276	40%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (274)
Spacious 4BD/3BA, HUGE Roof Deck	$59,422	$298	52%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (156)
Lux Residence \| Roof Deck w/ Skyline \| Movie Room	$17,536	$64	55%	4	3	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (225)
Exceptional Townhome - Roof deck!	$32,696	$117	73%	4	3	1	$118	❌	❌	✅	Y / Y	⭐️ 4.5 (91)
Outstanding High-End 4B/3B - w/RoofDeck	$46,037	$138	85%	4	3	1	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (95)
Charming Historic Home in Rittenhouse with Free Parking	$101,335	$424	64%	4	2.5	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (110)
Modern Skyline Home w/ City Views - Free Parking	$54,485	$322	42%	4	2.5	1	$160	❌	❌	❌	Y / N	⭐️ 5 (126)
Stunning Townhome w/ City Skyline View & Rooftop!	$65,346	$278	62%	4	3	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (63)
VILLA DIOR ✯ Luxury Concept w City Skyline View	$46,123	$257	46%	4	3	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (64)
4 BR-3 BTH w/ Roof Deck, 9 Blocks to City Center	$136,287	$442	83%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (55)
Modern 4BD/3BA,Chefs Kitchen,Roofdeck & Spa Baths	$39,329	$199	49%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (213)
Large 4B Home/ Rooftop Patio with City Views / Gym	$58,063	$235	64%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (112)
South Philly Home Away From Home	$36,402	$184	50%	4	2.5	1	$135	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
Trendy, Modern, & Comfy Home w/Roofdeck + Backyard	$44,120	$133	84%	4	3	1	$118	❌	❌	❌	Y / Y	⭐️ 4.8 (214)
Sleek & Posh 4Bed/3.5Bath + RoofDeck - Sleeps 12!	$35,262	$118	75%	4	3.5	1	$118	❌	❌	✅	Y / Y	⭐️ 4.5 (362)
Home Away From Home	$64,881	$304	53%	4	2.5	3	$200	❌	❌	❌	Y / Y	⭐️ 0 (0)
Extraordinary 4BR/3BT - Roof deck!	$36,843	$119	81%	4	3	1	$118	❌	❌	✅	Y / Y	⭐️ 5 (99)
Historic Rittenhouse Beauty With Free Parking.	$114,302	$488	63%	4	2.5	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (89)
Exceptional High-End 4B/3B - W/Roofdeck	$34,982	$123	71%	4	3	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (175)
Fabulous Open Concept 4Bedroom w/RoofDeck! Sleep10	$32,638	$115	72%	4	2.5	1	$109	❌	❌	✅	Y / Y	⭐️ 5 (199)
Homey & Wonderful 4BR/3BTH + Furnished Roof Deck!	$34,045	$120	72%	4	3	1	$108	❌	❌	✅	Y / Y	⭐️ 5 (114)
Spacious and Relaxing Townhome w/Patio -Sleeps 11!	$33,036	$110	77%	4	2	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (125)
Hot tub on Roof deck + Free parking lot	$29,054	$229	32%	4	3	2	$120	❌	✅	✅	Y / Y	⭐️ 5 (18)
Private master bedroom,Movie Room,gas grill Enjoy	$51,473	$380	35%	4	2.5	3	$350	❌	❌	✅	N / Y	⭐️ 4.5 (26)
Charming Rittenhouse Sq Home - 4BR 2BA	$83,958	$321	71%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (33)
City views roof deck 4B/4B -10 mins to city centre	$42,784	$176	59%	4	4	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (25)
Luxury Hideaway - Ultimate Experience	$64,809	$274	57%	4	3	1	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (66)

Return Metrics

102.88% 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)	$10,777	$21,554	$32,331	$43,108	$53,886	$107,772	$323,316
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	$10,777	$21,554	$32,331	$43,108	$53,886	$107,772	$323,316

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

102.88%

Payback Period Days

355

Return on Investment

102.88%

5315 W Thompson St Philadelphia, Pennsylvania, 19131

4 bed • 1.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Philadelphia

Guide

Zoning

Market

Guide

Laws

Market Data

$50,857

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $253/night at 39% occupancy.Projected nightly rate is $236/night at 59% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$51,609

Avg annual revenue

59%

Avg occupancy rate

$236

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

$55k

$95k

$135k

$10,777

Profit

Revenue

$50,857

Operating Expenses

$18,611

Operating Income

$32,245

Net Effective Rent

$21,468

Profit (Cash Flow)

$10,777

$10,475

Cash Investment

Renos & Furnishing

$10,375

Setup Costs

$100

Total

$10,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

102.88%

Payback Period Days

355