BNBCalc.com Investment Analysis Report of 11 Batt Ave, Willow Street, PA, 17584

3 bed • 1 bath • 8 guests • $235,000

BNB

Calc

Return Metrics

12.96% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.96%

Cap Rate

10.81%

Return on Investment

27.34%

Annual Revenue

$44,925

AirDNA projects $205/night at 60% occupancy ($44,925). Airbtics projects $192/night at 66% occupancy ($46,283). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$31,986$46,092$62,400$87,167
Occupancy60%68%74%80%
Nightly Rate$140$178$223$290

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Sunny Lancaster Gem, 4 Mi to Dutch Wonderland
$74,377
$365
54%
3282$186❌❌❌N / Y⭐️ 5 (50)Profile

B

Spring Haven Farm, 1800s Farmhouse On 82 Acres!
$57,428
$216
72%
3262$50❌❌❌N / Y⭐️ 5 (258)Profile

C

The River Nook in Lancaster
$77,875
$244
85%
3282$100✅❌❌N / Y⭐️ 5 (540)Profile

D

Historic Stone House on Beaver Creek
$71,767
$268
71%
3382$125❌❌❌N / Y⭐️ 5 (81)Profile

E

Modern Home | Walk to Convention Center & Markets!
$32,039
$110
74%
3282$160❌❌❌N / Y⭐️ 4.9 (99)Profile

Operating Expenses

Monthly Expenses

$1,627

Annual Expenses

$19,520

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,074

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$374

Management & Platform Fees

$112

Platform Fee (i.e. Airbnb)

$112

Property Manager Fee

$0

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

property-location

11 Batt Ave Willow Street, Pennsylvania, 17584

3 bed • 1 bath • 8 guests

Purchase Price

Est. $1,127/mo

Agent

Inquire about this property

Contact Agent

$612,300

Zestimate

86

Airbnb Investor Score

$8,076

Annual Profit

10.8%

Cap Rate

13.0%

Cash on Cash

$44,925

Annual Revenue

BNBCalc predicts this property will get $192 per night with 66% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.96%

Cap Rate

10.81%