BNBCalc.com Investment Analysis Report of 2119 Pine St 2, Philadelphia, PA, 19103

2 bed • 2 bath • 4 guests • $490,900

BNB

Calc

Return Metrics

1.22% 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

1.22%

Cap Rate

7.04%

Return on Investment

17.59%

Annual Revenue

$55,455

AirDNA projects $241/night at 63% occupancy ($55,454). Airbtics projects $159/night at 75% occupancy ($43,555). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$28,186$45,906$61,165$87,629
Occupancy67%74%79%93%
Nightly Rate$110$162$203$248

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Luxury 2BD Rittenhouse Sq. | Hosted By Stay Rafa
$75,564
$256
79%
2142$110❌❌✅N / Y⭐️ 5 (42)Profile

B

Charming 2Bed · Quiet Street · Walk to Rittenhouse
$47,100
$177
69%
2162$160❌❌❌N / Y⭐️ 4.8 (101)Profile

C

Cozy 3 Bed, Family Friendly House with Hot Tub
$85,103
$308
73%
2162$125❌✅❌N / Y⭐️ 4.8 (49)Profile

D

Cozy 2 bedroom - Center City - Walk everywhere!
$39,970
$124
82%
2151$110❌❌❌N / Y⭐️ 4.8 (85)Profile

E

Charming Center City 2BR~ Sleeps 8 People~
$24,530
$62
94%
2181$100❌❌✅N / Y⭐️ 4.7 (137)Profile

Operating Expenses

Monthly Expenses

$1,741

Annual Expenses

$20,889

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,162

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$462

Management & Platform Fees

$139

Platform Fee (i.e. Airbnb)

$139

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,759

Annual Mortgage & Tax

$33,108

Downpayment

Purchase Price

$490,900

Percent Down

20%

Total Downpayment

$98,180

Total Loan Amount

$392,720

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,355

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$405

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

$23,299

Deductible property tax

$4,860

Est. Depreciation Value

$230,251

Profit on this property

$34,566

Your total deduction

$223,844

So, your new taxable income is your previous income minus your total deduction ($150,000 - $223,844)

-$73,844

Your old tax bill

$45,000

Your new tax bill

-$22,153

Estimated tax savings

$67,153

property-location

2119 Pine St Philadelphia, Pennsylvania, 19103

2 bed • 2 bath • 4 guests

Purchase Price

Est. $2,355/mo

Agent

Inquire about this property

Contact Agent

$51,100

Zestimate

24

Airbnb Investor Score

$1,457

Annual Profit

7.0%

Cap Rate

1.2%

Cash on Cash

$55,455

Annual Revenue

BNBCalc predicts this property will get $159 per night with 75% occupancy, putting it in the top 46% 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

1.22%

Cap Rate

7.04%

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

$23,299

Deductible property tax

$4,860

Your total deduction

$66,985

Your adjusted annual income

$150,000 - $66,985 = $83,015

Taxes on $83,015 (30%)

$24,904

Your old tax bill

$45,000

Your new tax bill

$24,904

Estimated tax savings

$20,096

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