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 Investment Analysis 120 Hazel Pl

5 bed • 1 bath • 15 guests • $260,200

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$27,569

Profit (Cash Flow)

-$7,248

Cap Rate

4.0%

Annual Revenue

$27,569

AirDNA projects $222/night at 34% occupancy ($27,568). Airbtics projects $389/night at 60% occupancy ($85,247). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 34% occupancy rate, $222 rate per night.

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

Percentiles25%50%75%90%
Revenue$46,813$73,510$134,668$213,477
Occupancy47%59%74%91%
Nightly Rate$264$330$484$620

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
Huge 5 BDRM min to Downtown & Stadiums w/ parking
$39,903
$155
58%
631$175❌❌✅Y / Y⭐️ 4.9 (112)
Renovated 6BR Duplex! Fire pit patio! Free parking
$90,225
$281
81%
621$150❌❌✅Y / Y⭐️ 4.8 (14)
5 BR+Easy Parking+Easy Commute+Quiet Neighborhood!
$54,521
$253
55%
532$199❌❌✅Y / Y⭐️ 5 (76)
Large, Gorgeous, Historic Home Near Stadium/Casino
$80,061
$937
23%
642$235✅❌✅Y / Y⭐️ 5 (70)
Grand VIEW • Natural Light • 7 Beds • Sleeps 11!
$71,609
$425
44%
522$150❌❌✅Y / Y⭐️ 4.8 (179)
Great for Groups, 3 Separate Apts., Free Parking!
$91,299
$278
86%
631$219❌❌❌Y / Y⭐️ 5 (15)
Central Location, Private Parking & Pet Friendly!
$25,803
$175
38%
522$90❌❌✅Y / Y⭐️ 5 (38)
5 BR 2 BA House Convenient 8min to Pittsburgh City
$64,486
$268
63%
523$145❌❌❌N / Y⭐️ 4.8 (146)
NEW! Luxurious 5bdr w/ a hot tub. Walk to stadiums
$145,069
$505
74%
533$250❌✅✅Y / Y⭐️ 5 (67)
Large Remodeled Home with your own Parking Lot
$41,115
$182
59%
522$125❌❌✅Y / Y⭐️ 4.7 (60)
Spacious Modern Home • Rooftop Deck
$114,574
$479
64%
542$225❌❌✅Y / Y⭐️ 5 (319)
Fantastic 5 BR w/4x Off Street Parking - Sleeps 16
$59,895
$246
62%
521$175❌❌✅Y / Y⭐️ 4.7 (61)
Gather Outside! 5-Bedroom w/ Gazebo, Fire Pit
$60,891
$273
58%
522$199❌❌❌Y / Y⭐️ 5 (127)
10 min to Downtown Pittsburgh -Neicy’s Nest
$26,246
$334
20%
521$150❌❌❌Y / Y⭐️ 4.8 (50)
Victorian on the Mount
$88,017
$358
66%
532$200❌❌❌Y / Y⭐️ 4.9 (25)
Victorian Home in Mt. Washington
$58,769
$240
64%
521$190❌❌✅Y / Y⭐️ 4.8 (70)
Mt. Washington | 5 Bed | Spacious
$40,318
$306
36%
532$0❌❌✅Y / N⭐️ 4.7 (7)
Incredible 5 BR 2 bath w/ HOT TUB close to Pitt
$52,465
$285
47%
523$190❌✅❌Y / Y⭐️ 4.8 (40)
The Andy Warhol
$231,116
$1,064
59%
532$289❌❌✅Y / Y⭐️ 4.9 (18)
Show Stopping 5BR, Sleeps 14
$80,443
$305
70%
532$195❌❌✅Y / Y⭐️ 4.8 (15)
Walk to Gorgeous Views Cheerful Bright 5 BR Home
$79,804
$202
91%
521$119❌❌✅Y / Y⭐️ 4.8 (132)
Massive House w/ Private Parking + Decks & Yard
$56,148
$362
40%
543$200❌❌❌Y / Y⭐️ 4.8 (35)
Private, family friendly home on a brick street
$35,804
$178
51%
522$150❌❌✅Y / Y⭐️ 4.8 (100)
West Newton Historic Plumer Guest House GAP Trail
$83,521
$326
70%
621$0❌❌❌Y / Y⭐️ 5 (212)
Revamped Vintage | Urban Vistas | Chic Abode
$120,848
$662
49%
523$240❌❌❌Y / Y⭐️ 5 (10)
Sleeps 10, Huge New Luxe Home!
$64,991
$299
58%
541$249❌❌❌Y / Y⭐️ 5 (27)
Triplex Minutes from Downtown!
$154,046
$407
99%
531$225❌❌✅Y / Y⭐️ 5 (2)
Large Colonial - Minutes from City
$79,654
$427
49%
642$200✅❌❌Y / Y⭐️ 5 (20)
Elegant 6BR~Find Peace and Quiet Close to Downtown
$89,794
$509
47%
642$199❌✅✅Y / Y⭐️ 5 (11)
Triplex Minutes from Downtown! Free parking!
$184,953
$453
98%
531$200❌❌✅Y / Y⭐️ 5 (59)
Huge 3-unit, 6br 4bath, the whole place for Guests
$94,123
$275
92%
642$175❌❌✅Y / Y⭐️ 5 (4)
Sweet Home in Pitt /King & Parkn
$62,943
$528
32%
532$150❌❌✅Y / Y⭐️ 5 (18)
Duplex | 8-Car Parking | 5 Mins to DT | King Beds!
$245,715
$869
75%
642$230❌❌✅Y / Y⭐️ 5 (3)
Entire Duplex home mins to Downtown, PPG, Pitt
$65,880
$400
45%
632$0❌❌❌Y / Y⭐️ 5 (2)
Spacious 8 bed house! Triple King bed ~ 3 stories!
$133,019
$616
59%
522$0❌❌✅Y / Y⭐️ 5 (1)
Stylish & Spacious 5Bdrm Home in Wexford/Pittsburg
$49,885
$145
94%
531$0✅❌❌Y / Y⭐️ 5 (30)
Spacious 8 bed house! Triple King bed ~ 3 stories!
$118,584
$360
90%
521$0❌❌✅Y / Y⭐️ 4.8 (10)
Inclination Vacation; Luxe 5BR 10 mins to Downtown
$149,758
$500
80%
541$200❌❌✅Y / Y⭐️ 5 (5)
Sunny, spacious 5 bedroom 3 bath
$55,471
$225
63%
532$150❌❌✅Y / Y⭐️ 5 (11)
Luxurious Listing in Pittsburgh
$52,964
$499
29%
533$0❌❌❌Y / Y⭐️ 5 (3)

Return Metrics

-10.05% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$7,247-$14,495-$21,742-$28,990-$36,237-$72,475-$217,427
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,556$5,270$8,151$11,210$14,458$33,959$208,160
Down Payment$52,040$52,040$52,040$52,040$52,040$52,040$52,040
Property Appreciation$7,806$15,846$24,127$32,657$41,443$89,487$371,373
Total Return$55,154$58,661$62,576$66,917$71,703$103,011$414,146

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-10.05%

Cap Rate

3.96%

Return on Investment

4.32%

property-location

120 Hazel Pl Pittsburgh, Pennsylvania, 15221-4104

5 bed • 1 bath • 15 guests

Est. $1,248/mo

Agent

Inquire about this property

Contact

test at Test

$260,200

Zestimate

Pittsburgh

Guide

Zoning

Market

Guide


Laws


Market Data

$27,569

Annual Revenue

BNBCalc predicts this property will get $389 per night with 60% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Top 91% of comparables

Top 83% 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.

$87,368

Avg annual revenue

60%

Avg occupancy rate

$389

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

$25k

$95k

$170k

$245k

Sign up to see the data on 40 all comparables

-$7,248

Profit

Revenue

$27,569

Operating Expenses

$17,264

Operating Income

$10,305

Mortgage & Taxes

$17,552

Profit (Cash Flow)

-$7,248

$72,096

Cash Investment

Down Payment

$52,040

Renos & Furnishing

$12,250

Closing Costs

$7,806

Total

$72,096

DSCR Ratio

Weak

0.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-10.05%

Cap Rate

3.96%

Profit (Cummulative)

-$7,248

$2,556

$12,250

$7,806

$0

Total Gain

$3,115

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$12,349

Deductible property tax

$2,576

Your total deduction

$35,121

Your adjusted annual income

$150,000 - $35,121 = $114,879


Taxes on $114,879 (30%)

$34,464

Your old tax bill

$45,000

Your new tax bill

$34,464


Estimated tax savings

$10,536

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

11,725 sqft

Year built:

1950

Size:

1,762 sqft

Type:

SFR

Parking:

1

Heating:

CENTRAL

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 2
  • Lot size: 11,725 sqft
  • Building area: 1,762 sqft
  • Garage: No
  • Heating: Central
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 299-S-2
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $105,100
  • County Est. Land Value: $30,600
  • Assessed Land Value: $30,600
  • County Est. Structure Value: $92,500
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
Invalid Date$94,0000%Shirley Burton

Ownership

  • Name: Shirley Burton
  • Owner Occupied: Yes
  • Owner Mailing Address: 120 Hazel Pl, Pittsburgh, Pa 15221
  • Years Owned: 286
  • Home Equity: $33,100
  • Mortgage Balance Remaining: $20,000
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No