BNBCalc Short Term Rental Investment Analysis 1500 Belfield Ave # 2

1 bed • 1 bath • 1 guests • $127,300

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$26,827

Profit (Cash Flow)

$1,072

Cap Rate

7.6%

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

BNB Calc projects a 65% occupancy rate, $113 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$7,648	$14,443	$24,479	$36,847
Occupancy	33%	53%	73%	81%
Nightly Rate	$62	$72	$89	$121

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Sneaky Link	$18,112	$47	95%	1	1	1	$30	❌	❌	❌	N / N	⭐️ 4.8 (118)
Basement Suite in Historic Home	$18,553	$50	97%	1	1	2	$50	❌	❌	❌	Y / N	⭐️ 4.7 (59)
Stylish North Philly APT W Yard	$23,062	$90	67%	1	1	2	$24	❌	❌	❌	Y / N	⭐️ 4.9 (279)
Cozy 1-Bedroom Haven with Backyard	$12,423	$89	33%	1	1	1	$69	❌	❌	❌	N / Y	⭐️ 4.8 (33)
The Chill Place	$7,456	$120	15%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.8 (27)
Simple/Cozy 1BDR Free Parking	$17,733	$85	57%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (15)
Temple-Einstein Parking KING 1BR FullKit W/D 105	$42,550	$139	81%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (53)
Entire Modern Apt/1bd/1bh/Wash &Dry/Steady Parking	$15,858	$69	59%	1	1	1	$49	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
Emerald Green Spacious 1 Bedroom Unit (Urban Area)	$7,480	$89	22%	1	1	31	$25	❌	❌	❌	Y / Y	⭐️ 5 (26)
AComfortable & Cozy Germantown/ Philly Apartment	$14,929	$90	43%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 4.7 (52)
Peaceful Modern Apartment - Temple Health Science	$11,481	$82	33%	1	2	1	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (129)
Bedroom & Bathroom used as private "Guest Suite"	$5,965	$51	31%	1	1	1	$15	❌	❌	❌	N / N	⭐️ 4.9 (164)
Soothing Blue Modern Apartment - Temple Dental	$9,285	$79	29%	1	2	1	$30	❌	❌	❌	Y / Y	⭐️ 4.8 (280)
Cozy Retreat Near Temple College	$16,040	$68	59%	1	1	2	$39	❌	❌	❌	N / N	⭐️ 4.8 (37)
Delacy's Place - Cozy 1 bedroom suite	$16,820	$68	67%	1	1	31	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (103)
Philly Zen Den	$10,412	$93	29%	1	1	31	$50	❌	❌	❌	Y / N	⭐️ 4.3 (10)
Philadelphia Multi-unit building first floor#	$19,713	$71	73%	1	1	5	$159	❌	❌	✅	N / Y	⭐️ 4.8 (49)
Entire Apt/Wash&Dryer/Steady Parking	$19,505	$73	73%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
Easy commute	$22,059	$85	70%	1	2	31	$30	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Historic Germantown studio unit	$15,857	$50	85%	1	1	31	$75	❌	❌	✅	N / Y	⭐️ 5 (1)
Elegant 1BR Dwelling w/ Backyard in Philadelphia	$26,880	$136	54%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
The Coachman's House	$19,629	$80	64%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 4.9 (253)
Romantic Cozy Apartment in Historic Germantown	$18,577	$90	52%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 4.8 (87)
Apartment with back porch in Philadelphia	$18,417	$68	74%	1	1	31	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Blue Urban Oasis Near Historic Germantown	$10,552	$58	48%	1	1	31	$50	❌	❌	❌	N / N	⭐️ 4.8 (22)
Cozy City Retreat near The Met & Temple	$21,702	$76	73%	1	1	31	$35	❌	❌	✅	Y / Y	⭐️ 4.8 (60)
Mid/Long-Term: Spacious 1BR Home for 4 Guests	$40,919	$130	86%	1	1	31	$250	❌	❌	✅	Y / Y	⭐️ 5 (1)
❤️Cozy, Clean & Comfy ~ 5⭐️ Location ~ Netflix ~ Pkg	$12,517	$76	45%	1	1	31	$140	❌	❌	❌	Y / Y	⭐️ 4.7 (97)
Studio with Kitchen & Bathroom	$9,530	$62	42%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Spacious Studio for 2 with Kitchen, Wi-Fi, and TV!	$8,898	$57	39%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 1 (1)
Cozy Urban Haven: 2 Beds, Full Privacy, TV, WiFi	$6,509	$61	26%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (1)
Studio Apt for 2 with Kitchen	$19,616	$67	80%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 0 (0)
N Philly Fairhill St. Apartment	$7,542	$52	32%	1	1	2	$72	❌	❌	❌	N / N	⭐️ 4.4 (12)
Modern beautiful 1 BD apt on quiet pedestrian st	$21,977	$68	75%	1	1	4	$95	❌	❌	❌	N / Y	⭐️ 4.8 (44)
Mona's Art Gallery	$11,595	$66	48%	1	1	31	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
A Nice-stay in Nice-town!!!	$4,415	$53	21%	1	1	1	$15	❌	❌	❌	N / N	⭐️ 4.6 (124)
FreeParking Temple-Einstein 1BR-QN-FullKit-W/D-106	$39,524	$141	72%	1	1	1	$69	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
Comfy 1FL Apt. Near Olney Oak	$10,439	$62	46%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Urban Chic \| 1 bedroom Apartment \|Temple Hospital	$9,222	$72	35%	1	1	31	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
LuxuryStay	$10,921	$90	32%	1	1	1	$15	❌	❌	✅	N / N	⭐️ 4.2 (8)

Return Metrics

3.19% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,072	$2,144	$3,217	$4,289	$5,361	$10,723	$32,171
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,250	$2,578	$3,987	$5,484	$7,073	$16,614	$101,840
Down Payment	$25,460	$25,460	$25,460	$25,460	$25,460	$25,460	$25,460
Property Appreciation	$3,819	$7,752	$11,804	$15,977	$20,275	$43,780	$181,690
Total Return	$31,601	$37,935	$44,469	$51,211	$58,170	$96,578	$341,161

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.19%

Cap Rate

7.58%

Return on Investment

18.31%

1500 Belfield Ave Philadelphia, Pennsylvania, 19140

1 bed • 1 bath • 1 guests

Purchase Price

Est. $611/mo

Inquire about this property

Contact

test at Test

$127,300

Zestimate

Philadelphia

Guide

Zoning

Market

Guide

Laws

Market Data

$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 38% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

40 Airbnb Comparables

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

$16,366

Avg annual revenue

54%

Avg occupancy rate

$78

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

$5k

$15k

$30k

$45k

$1,072

Profit

Revenue

$26,827

Operating Expenses

$17,168

Operating Income

$9,660

Mortgage & Taxes

$8,587

Profit (Cash Flow)

$1,072

$33,529

Cash Investment

Down Payment

$25,460

Renos & Furnishing

$4,250

Closing Costs

$3,819

Total

$33,529

DSCR Ratio

Acceptable

1.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.19%

Cap Rate

7.58%

Return on Investment

18.31%

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

$6,042

Deductible property tax

$1,260

Your total deduction

$12,126

Your adjusted annual income

$150,000 - $12,126 = $137,874

Taxes on $137,874 (30%)

$41,362

Your old tax bill

$45,000

Your new tax bill

$41,362

Estimated tax savings

$3,638

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:

2,396 sqft

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Residential - Vacant Land

Stories: 0

Lot size: 2,396 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: 0

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

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

Date	Sale Price	% Financed	Buyer
04/06/12	$255,000	0%	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