, , , | Investment Analysis

BNBCalc Short Term Rental Investment Analysis , , ,

2 bed • 1 bath • 6 guests • $304,900

BNB

Calc

Annual Revenue

$69,853

Profit (Cash Flow)

$26,524

Cap Rate

15.4%

Annual Revenue

$69,853

AirDNA projects $154/night at 39% occupancy ($21,936). Airbtics projects $197/night at 61% occupancy ($43,891). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 75% occupancy rate, $255 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,969	$45,170	$72,097	$96,224
Occupancy	52%	63%	75%	80%
Nightly Rate	$122	$190	$255	$318

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private 2 story 2 Bedroom Home in Bedminster NJ	$25,737	$121	55%	2	2	3	$60	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Chloe's Retreat, Pet Friendly, No Fees-Easton, PA	$32,248	$99	89%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (374)
Welcome to Easton! Amazingly Located Near it All	$37,756	$134	75%	2	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
19th Century Bank Barn with Pool	$103,000	$383	71%	2	2	2	$120	✅	❌	✅	Y / Y	⭐️ 4.9 (136)
Historic Modern Near Downtown	$40,720	$123	89%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Secluded Private Retreat Entire House and Woodland	$67,068	$190	95%	2	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (84)
Beautiful 2BR/2.5Bath luxury Apt	$47,490	$179	68%	2	2	4	$200	✅	❌	❌	Y / Y	⭐️ 5 (7)
River Front Chalet	$56,196	$298	48%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (7)
Beautiful Stone house in pastoral riverside town	$25,258	$103	67%	2	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (75)
Stone and Wood Chalet	$59,232	$254	59%	2	1	2	$125	✅	❌	❌	Y / N	⭐️ 5 (19)
Tree Top Hideaway in Bucks County	$60,522	$318	52%	2	2	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (47)
Modern carriage house, renovated w beautiful views	$48,781	$203	61%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (112)
Barn cottage at River Rose	$56,672	$196	79%	2	1	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (193)
The Carriage House at Walnut Pond	$49,052	$168	78%	2	1	3	$60	❌	❌	❌	Y / Y	⭐️ 5 (83)
Fox Ridge Cottage	$52,912	$183	79%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (40)
The Cottage at Willever Lake	$47,774	$221	58%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (49)
Elegant & Upscale Condo	$58,229	$200	79%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 3 (1)
The Rainbow Suite: A Getaway in Harmony!	$27,744	$190	39%	2	2	1	$77	❌	✅	✅	Y / Y	⭐️ 5 (58)
Historic Erwinna Vacation Home Near Delaware River	$51,455	$268	48%	2	2	3	$227	❌	❌	❌	Y / Y	⭐️ 5 (7)
Posh Livings Hillsborough Condo	$40,589	$202	52%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (12)
The Homestead Farm - Life in the country	$30,878	$142	58%	2	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (62)
Charming Historic Farmhouse Minutes to Frenchtown!	$51,273	$213	63%	2	2	3	$240	✅	❌	❌	Y / Y	⭐️ 4.8 (65)
Modern 2 Bedroom Apartment with free parking	$24,980	$105	65%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (56)
Cozy 2 BR storybook cottage steps to the Delaware	$71,632	$280	67%	2	1	2	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (132)
River Retreat! A piece of heaven!	$34,582	$161	58%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (219)
2B Stay at the Heart of Easton!	$26,992	$97	70%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Outdoor Oasis on the River	$91,896	$400	61%	2	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (10)
2 Bedroom Apt. on 6 Acres	$21,022	$129	41%	2	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (2)
Cozy 2 bedroom in Frenchtown	$49,167	$199	64%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (19)
Historic Home 10 min to Diamond Nation Pets Kids	$21,686	$79	75%	2	1	4	$0	❌	❌	✅	Y / Y	⭐️ 4.2 (24)
The Owl Nest by the River	$26,213	$92	76%	2	1	2	$95	❌	❌	❌	N / Y	⭐️ 4.8 (115)
2 Story Downtown Easton Apartment	$40,435	$112	92%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (281)
New Resto 2BR Riverside Apt Sleeps 5!	$24,461	$99	63%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (23)
Quaint private home	$54,488	$255	57%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Charming Farmhouse Apt near Lambertville Princeton	$20,643	$178	30%	2	1	2	$125	❌	❌	❌	N / Y	⭐️ 5 (80)
Quaint Private Apartment	$12,667	$81	39%	2	1	1	$100	❌	❌	✅	N / N	⭐️ 4.3 (17)
Bucks County Renovated Carriage House	$33,212	$264	34%	2	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (52)
Stone ranch home on river in quaint Califon NJ.	$79,925	$325	64%	2	1	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (24)

Return Metrics

34.72% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$26,524	$53,048	$79,573	$106,097	$132,622	$265,244	$795,733
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$243,920	$243,920	$243,920	$243,920	$243,920	$243,920	$243,920
Down Payment	$60,980	$60,980	$60,980	$60,980	$60,980	$60,980	$60,980
Property Appreciation	$9,147	$18,568	$28,272	$38,267	$48,562	$104,860	$435,172
Total Return	$340,571	$376,517	$412,745	$449,265	$486,084	$675,004	$1,535,805

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.72%

Cap Rate

15.44%

Return on Investment

50.62%

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,462/mo

Inquire about this property

Contact Agent

189

Airbnb Investor Score

$26,524

Annual Profit

15.4%

Cap Rate

34.7%

Cash on Cash

$69,853

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $154/night at 39% occupancy.Projected nightly rate is $197/night at 61% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$43,984

Avg annual revenue

61%

Avg occupancy rate

$197

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

$10k

$40k

$70k

$105k

$26,524

Profit

Revenue

$69,853

Operating Expenses

$22,761

Operating Income

$47,092

Mortgage & Taxes

$20,568

Profit (Cash Flow)

$26,524

$76,377

Cash Investment

Down Payment

$60,980

Renos & Furnishing

$6,250

Closing Costs

$9,147

Total

$76,377

DSCR Ratio

Strong

2.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

34.72%

Cap Rate

15.44%

Return on Investment

50.62%

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

$14,471

Deductible property tax

$3,019

Your total deduction

$4,544

Your adjusted annual income

$150,000 - $4,544 = $145,456

Taxes on $145,456 (30%)

$43,637

Your old tax bill

$45,000

Your new tax bill

$43,637

Estimated tax savings

$1,363

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:

Year built:

1978

Size:

Type:

TOWNHOUSE

Parking:

Heating:

Baseboard - Electric, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating: Baseboard - electric, electric

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: Central Air

View: -

Parking: Parking Lot-Shared, Built-In Garage

Amenities: Dishwasher, Microwave, Range/Oven-Electric, Refrigerator

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1925000240000000020000C1907

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: $238,600

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: North Hunterdon Reg High School with 6/10 star rating