BNBCalc.com Investment Analysis Report of 1745 N 3rd St, Philadelphia, PA, 19122

4 bed • 2 bath • 12 guests • $51,100

BNB

Calc

Return Metrics

178.36% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

178.36%

Cap Rate

84.41%

Return on Investment

187.51%

Annual Revenue

$65,306

AirDNA projects $298/night at 60% occupancy ($65,305). Airbtics projects $194/night at 64% occupancy ($45,348). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$23,138$51,405$65,262$91,173
Occupancy54%69%75%81%
Nightly Rate$111$195$226$294

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

LuXury in the City w/ Private Rooftop city View
$39,611
$142
69%
43101$150❌❌❌N / Y⭐️ 5 (122)Profile

B

Modern, Sleek 4-Bedroom Urban Oasis
$38,327
$212
46%
4392$155❌❌❌N / Y⭐️ 5 (59)Profile

C

Chic Comfy Retreat + Roofdeck! 4B/3B Sleeps 10!
$44,219
$139
83%
43101$115❌❌✅N / Y⭐️ 4.8 (365)Profile

D

Cozy Lattè Macchiato Unit
$83,971
$294
75%
4381$200❌❌❌N / N⭐️ 4.8 (38)Profile

E

Family fun house,4 bedrooms,3 baths, bilevel UNIT
$106,161
$412
70%
43161$35✅❌❌N / Y⭐️ 4.8 (225)Profile

Operating Expenses

Monthly Expenses

$1,847

Annual Expenses

$22,170

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,244

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$544

Management & Platform Fees

$163

Platform Fee (i.e. Airbnb)

$163

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$287

Annual Mortgage & Tax

$3,444

Downpayment

Purchase Price

$51,100

Percent Down

20%

Total Downpayment

$10,220

Total Loan Amount

$40,880

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$245

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$42

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$2,425

Deductible property tax

$506

Est. Depreciation Value

$30,255

Profit on this property

$43,136

Your total deduction

-$9,950

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$9,950)

$159,950

Your old tax bill

$45,000

Your new tax bill

$47,985

Estimated tax savings

-$2,985

property-location

1745 N 3rd St Philadelphia, Pennsylvania, 19122

4 bed • 2 bath • 12 guests

Purchase Price

Est. $245/mo

Agent

Inquire about this property

Contact Agent

$51,100

Zestimate

1195

Airbnb Investor Score

$39,691

Annual Profit

84.4%

Cap Rate

178.4%

Cash on Cash

$65,306

Annual Revenue

BNBCalc predicts this property will get $194 per night with 64% 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

178.36%

Cap Rate

84.41%

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

$2,425

Deductible property tax

$506

Your total deduction

-$30,679

Your adjusted annual income

$150,000 - -$30,679 = $180,679

Taxes on $180,679 (30%)

$54,204

Your old tax bill

$45,000

Your new tax bill

$54,204

Estimated tax savings

-$9,204

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