BNBCalc.com Investment Analysis Report of 1500 Belfield Ave # 2

1 bed • 1 bath • 1 guests • $127,300

BNB

Calc

Return Metrics

3.22% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.22%

Cap Rate

7.58%

Return on Investment

18.34%

Annual Revenue

$26,827

AirDNA projects $113/night at 65% occupancy ($26,827). Airbtics projects $78/night at 54% occupancy ($15,384). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$7,648$14,443$24,479$36,847
Occupancy33%53%73%81%
Nightly Rate$62$72$89$121

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

The Sneaky Link
$18,112
$47
95%
1121$30❌❌❌N / N⭐️ 4.8 (118)Profile

B

Basement Suite in Historic Home
$18,553
$50
97%
1132$50❌❌❌N / N⭐️ 4.7 (59)Profile

C

Stylish North Philly APT W Yard
$23,062
$90
67%
1132$24❌❌❌N / N⭐️ 4.9 (279)Profile

D

Cozy 1-Bedroom Haven with Backyard
$12,423
$89
33%
1131$69❌❌❌N / Y⭐️ 4.8 (33)Profile

E

The Chill Place
$7,456
$120
15%
1121$50❌❌❌N / Y⭐️ 4.8 (27)Profile

Operating Expenses

Monthly Expenses

$1,431

Annual Expenses

$17,168

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$924

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$224

Management & Platform Fees

$67

Platform Fee (i.e. Airbnb)

$67

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$715

Annual Mortgage & Tax

$8,580

Downpayment

Purchase Price

$127,300

Percent Down

20%

Total Downpayment

$25,460

Total Loan Amount

$101,840

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$611

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$105

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

2,396 sqft

Year built:

-

Size:

-

Type:

LAND

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use: Residential - Vacant Land
  • Stories: 0
  • Lot size:2,396 sqft
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces: 0
  • Basement:

Lot Info

  • Zoning: CMX2
  • Land Use: Residential
  • Parcel Number: 13-2-3816-00
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $17,100
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
04/06/12$255,0000%Truth Baptist Ch Of Philadelphia

Ownership

  • Name: Truth Baptist Ch Of Philadelphia
  • Owner Occupied: No
  • Owner Mailing Address: 1500 Belfield Ave # 2, Philadelphia, Pa 19140
  • Years Owned: 148
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

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

Deductible mortgage interest

$6,042

Deductible property tax

$1,260

Est. Depreciation Value

$61,350

Profit on this property

$9,660

Your total deduction

$58,992

So, your new taxable income is your previous income minus your total deduction ($150,000 - $58,992)

$91,008

Your old tax bill

$45,000

Your new tax bill

$27,302

Estimated tax savings

$17,698

property-location

1500 Belfield Ave Philadelphia, Pennsylvania, 19140

1 bed • 1 bath • 1 guests

Purchase Price

Est. $611/mo

Agent

Inquire about this property

Contact Test

Agent at BNB

$127,300

Zestimate

$26,827

Annual Revenue

BNBCalc predicts this property will get $78 per night with 54% 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

3.22%

Cap Rate

7.58%

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

$6,042

Deductible property tax

$1,260

Your total deduction

$17,167

Your adjusted annual income

$150,000 - $17,167 = $132,833

Taxes on $132,833 (30%)

$39,850

Your old tax bill

$45,000

Your new tax bill

$39,850

Estimated tax savings

$5,150

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