1500 Belfield Ave Philadelphia, Pennsylvania, 19140
1 bed • 1 bath • 1 guests • $127,300
$127,300
Zestimate
Est. $611/mo
Annual Revenue
$26,827
Profit (Cash Flow)
$1,080
Cap Rate
7.6%
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $113/night at 65% occupancy ($26,827) Airbtics projects $78/night at 54% occupancy ($15,384)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$26,827
$26,827
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$18,112 | $47 | 95% | 1 | 1 | 2 | 1 | $30 | ❌ | ❌ | ❌ | No / No | ⭐️ 4.8 (118) | Profile | |
$18,553 | $50 | 97% | 1 | 1 | 3 | 2 | $50 | ❌ | ❌ | ❌ | Yes / No | ⭐️ 4.7 (59) | Profile | |
$23,062 | $90 | 67% | 1 | 1 | 3 | 2 | $24 | ❌ | ❌ | ❌ | Yes / No | ⭐️ 4.9 (279) | Profile | |
$12,423 | $89 | 33% | 1 | 1 | 3 | 1 | $69 | ❌ | ❌ | ❌ | No / Yes | ⭐️ 4.8 (33) | Profile | |
$7,456 | $120 | 15% | 1 | 1 | 2 | 1 | $50 | ❌ | ❌ | ❌ | No / Yes | ⭐️ 4.8 (27) | Profile |
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%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated 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
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com