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 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}

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

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
The Sneaky Link
$18,112
$47
95%
111$30❌❌❌N / N⭐️ 4.8 (118)
Basement Suite in Historic Home
$18,553
$50
97%
112$50❌❌❌Y / N⭐️ 4.7 (59)
Stylish North Philly APT W Yard
$23,062
$90
67%
112$24❌❌❌Y / N⭐️ 4.9 (279)
Cozy 1-Bedroom Haven with Backyard
$12,423
$89
33%
111$69❌❌❌N / Y⭐️ 4.8 (33)
The Chill Place
$7,456
$120
15%
111$50❌❌❌N / Y⭐️ 4.8 (27)
Simple/Cozy 1BDR Free Parking
$17,733
$85
57%
111$0❌❌❌N / Y⭐️ 4.5 (15)
Temple-Einstein Parking KING 1BR FullKit W/D 105
$42,550
$139
81%
111$75❌❌✅Y / Y⭐️ 4.9 (53)
Entire Modern Apt/1bd/1bh/Wash &Dry/Steady Parking
$15,858
$69
59%
111$49❌❌✅Y / Y⭐️ 4.9 (37)
Emerald Green Spacious 1 Bedroom Unit (Urban Area)
$7,480
$89
22%
1131$25❌❌❌Y / Y⭐️ 5 (26)
AComfortable & Cozy Germantown/ Philly Apartment
$14,929
$90
43%
112$25❌❌❌Y / Y⭐️ 4.7 (52)
Peaceful Modern Apartment - Temple Health Science
$11,481
$82
33%
121$40❌❌❌Y / Y⭐️ 4.8 (129)
Bedroom & Bathroom used as private "Guest Suite"
$5,965
$51
31%
111$15❌❌❌N / N⭐️ 4.9 (164)
Soothing Blue Modern Apartment - Temple Dental
$9,285
$79
29%
121$30❌❌❌Y / Y⭐️ 4.8 (280)
Cozy Retreat Near Temple College
$16,040
$68
59%
112$39❌❌❌N / N⭐️ 4.8 (37)
Delacy's Place - Cozy 1 bedroom suite
$16,820
$68
67%
1131$40❌❌❌Y / Y⭐️ 4.8 (103)
Philly Zen Den
$10,412
$93
29%
1131$50❌❌❌Y / N⭐️ 4.3 (10)
Philadelphia Multi-unit building first floor#
$19,713
$71
73%
115$159❌❌✅N / Y⭐️ 4.8 (49)
Entire Apt/Wash&Dryer/Steady Parking
$19,505
$73
73%
111$0❌❌✅Y / Y⭐️ 4.9 (28)
Easy commute
$22,059
$85
70%
1231$30❌❌❌Y / Y⭐️ 4.7 (7)
Historic Germantown studio unit
$15,857
$50
85%
1131$75❌❌✅N / Y⭐️ 5 (1)
Elegant 1BR Dwelling w/ Backyard in Philadelphia
$26,880
$136
54%
112$0❌❌❌Y / Y⭐️ 5 (2)
The Coachman's House
$19,629
$80
64%
112$40❌❌❌N / Y⭐️ 4.9 (253)
Romantic Cozy Apartment in Historic Germantown
$18,577
$90
52%
111$25❌❌❌N / Y⭐️ 4.8 (87)
Apartment with back porch in Philadelphia
$18,417
$68
74%
1131$90❌❌❌Y / Y⭐️ 4.5 (9)
Blue Urban Oasis Near Historic Germantown
$10,552
$58
48%
1131$50❌❌❌N / N⭐️ 4.8 (22)
Cozy City Retreat near The Met & Temple
$21,702
$76
73%
1131$35❌❌✅Y / Y⭐️ 4.8 (60)
Mid/Long-Term: Spacious 1BR Home for 4 Guests
$40,919
$130
86%
1131$250❌❌✅Y / Y⭐️ 5 (1)
❤️Cozy, Clean & Comfy ~ 5⭐️ Location ~ Netflix ~ Pkg
$12,517
$76
45%
1131$140❌❌❌Y / Y⭐️ 4.7 (97)
Studio with Kitchen & Bathroom
$9,530
$62
42%
111$0❌❌❌N / N⭐️ 0 (0)
Spacious Studio for 2 with Kitchen, Wi-Fi, and TV!
$8,898
$57
39%
111$50❌❌✅Y / Y⭐️ 1 (1)
Cozy Urban Haven: 2 Beds, Full Privacy, TV, WiFi
$6,509
$61
26%
111$80❌❌✅Y / Y⭐️ 5 (1)
Studio Apt for 2 with Kitchen
$19,616
$67
80%
111$50❌❌✅Y / Y⭐️ 0 (0)
N Philly Fairhill St. Apartment
$7,542
$52
32%
112$72❌❌❌N / N⭐️ 4.4 (12)
Modern beautiful 1 BD apt on quiet pedestrian st
$21,977
$68
75%
114$95❌❌❌N / Y⭐️ 4.8 (44)
Mona's Art Gallery
$11,595
$66
48%
1131$0❌❌❌N / Y⭐️ 0 (0)
A Nice-stay in Nice-town!!!
$4,415
$53
21%
111$15❌❌❌N / N⭐️ 4.6 (124)
FreeParking Temple-Einstein 1BR-QN-FullKit-W/D-106
$39,524
$141
72%
111$69❌❌✅Y / Y⭐️ 4.8 (58)
Comfy 1FL Apt. Near Olney Oak
$10,439
$62
46%
111$0❌❌❌N / N⭐️ 0 (0)
Urban Chic | 1 bedroom Apartment |Temple Hospital
$9,222
$72
35%
1131$80❌❌❌Y / Y⭐️ 4.8 (22)
LuxuryStay
$10,921
$90
32%
111$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.19%

Cap Rate

7.58%

Return on Investment

18.31%

property-location

1500 Belfield Ave Philadelphia, Pennsylvania, 19140

1 bed • 1 bath • 1 guests

Est. $611/mo

Agent

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.

Top 38% of comparables

Top 11% 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.

$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

Sign up to see the data on 40 all comparables

$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

3%

Revenue Appreciation

0%

Cash on Cash Return

3.19%

Cap Rate

7.58%

Profit (Cummulative)

$1,072

$1,251

$4,250

$3,819

$0

Total Gain

$6,142

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

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