BNBCalc Short Term Rental Investment Analysis 100 Arthur St, Ridgefield Park, NJ, 07660

2 bed • 1 bath • 6 guests • $325,000

BNB

Calc

Annual Revenue

$51,755

Profit (Cash Flow)

$9,423

Cap Rate

9.6%

Annual Revenue

$51,755

AirDNA projects $210/night at 42% occupancy ($32,214). Airbtics projects $218/night at 65% occupancy ($51,755). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 65% occupancy rate, $218 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,811	$49,467	$72,458	$91,902
Occupancy	53%	67%	78%	88%
Nightly Rate	$169	$195	$246	$276

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
“Cozy Teaneck stay, close to NYC & Family-Friendly	$66,467	$242	73%	2	1	2	$100	✅	❌	❌	N / Y	⭐️ 5 (42)
Cozy Home, 17 min from NYC, 2 Parking Spaces	$66,070	$199	88%	2	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (78)
Off NYC - 2-Bedroom Amazing Bargain	$42,499	$165	69%	2	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (209)
Clean,Cozy, Safe 2 Bdrm Apt Minutes from NYC	$39,174	$168	60%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Private Retreat Minutes From NYC	$39,441	$169	60%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (92)
Beautiful 2 bedroom 2 bathroom near NYC	$59,660	$199	80%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (133)
7 Guest Apt! 23 Min to NYC ! FREE parking	$42,726	$140	79%	2	1	1	$80	❌	❌	✅	N / N	⭐️ 4.5 (89)
Comfy, Clean & Spacious w/3 TVs-parking-laundry	$48,249	$184	67%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (102)
Gorgeous, 2 Bedroom walking distance to GWB!	$75,777	$220	90%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (121)
45% Off 2BR \| 10 mins to Amer Dream & Free Parking	$36,909	$207	44%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (182)
Very nice home with a back yard/deck. Near NYC	$44,551	$180	64%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (151)
Sótano moderno, seguro y central	$28,650	$111	65%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Huge 2 Bed 2 Bath Easy ride to NYC & Parking	$83,413	$245	91%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (122)
Lovely 2-Bedroom rental unit with free st parking	$54,456	$238	60%	2	1	3	$125	❌	❌	❌	N / Y	⭐️ 5 (70)
Elegant 2BR Apt. near the George Washington Bridge	$62,080	$188	87%	2	1	1	$119	❌	❌	✅	Y / Y	⭐️ 5 (121)
Lovely 2 bedroom condo with parking on premises.	$51,997	$146	97%	2	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (61)
2 King Bed 2 Bath Easy ride to NYC and Shopping	$86,196	$268	86%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (34)
Charming Glam Apt for 6 - by NYC	$58,519	$200	78%	2	1	2	$70	❌	❌	✅	N / Y	⭐️ 5 (24)
40% OFF Queen beds +FREE Parking by American Dream	$50,847	$274	48%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (133)
The Escape, Stylish & Clean close to NYC & airport	$44,859	$176	67%	2	1	2	$90	❌	❌	❌	N / Y	⭐️ 5 (35)
Cozy & Quiet 2 Bedroom 20 Minutes to NYC	$54,878	$188	78%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (47)
Lovely basement apartment 5 minutes drive to NYC	$37,545	$177	55%	2	1	3	$175	❌	❌	❌	Y / Y	⭐️ 4.3 (15)
5 mins drive to NYC.	$48,533	$251	49%	2	1	3	$250	❌	❌	❌	N / Y	⭐️ 4.5 (13)
Classic Teaneck Colonial Home with A Modern Touch	$94,311	$319	76%	2	1.5	3	$279	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Cozy Elegant Corporate Getaway! 2 Bed/2 Bath Condo	$43,261	$253	45%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (48)
Modern, Convenient, Private!	$32,810	$99	86%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.6 (154)
15minsNycBus to42nd at doorstep	$33,672	$920	10%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 1 (1)
Cute Apt close 2 NYC/Parking Inc	$34,825	$173	55%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Comfort at its best	$59,658	$326	50%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (6)
The Luxe (Approx. 30 min to Times Square)	$45,723	$170	73%	2	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (232)
Beautiful Victorian house minutes from NYC.	$21,938	$103	56%	2	1	1	$45	❌	❌	❌	N / Y	⭐️ 4.7 (336)
Clean Apt. Free Parking Near NYC, American Dream	$72,147	$256	77%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
6 Guests! Large Apt minutes to NYC w free parking!	$36,991	$134	73%	2	1	2	$115	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Lovely Home Near FDU & Holy Name Hospital!	$48,866	$285	45%	2	2	2	$124	❌	❌	❌	Y / Y	⭐️ 4.2 (18)
GREAT discount Near by American Dream Mall by EWR!	$53,076	$276	49%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Newly Renovated Entire Apartment	$36,819	$101	99%	2	1	7	$60	❌	❌	❌	N / Y	⭐️ 5 (197)
Luxurious 2 Bed Apt 10 mins NYC with 1 parking	$47,286	$207	61%	2	1	3	$89	❌	❌	❌	Y / Y	⭐️ 5 (44)
Cozy Two Bedrooms Apartment!	$18,776	$171	30%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 0 (2)
Cozy apartment in Hackensack	$54,859	$192	76%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (28)
Spacious 2 bedroom apt close to NYC with 1 Parking	$32,353	$221	40%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (26)

Return Metrics

11.63% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,423	$18,846	$28,270	$37,693	$47,117	$94,234	$282,703
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000
Down Payment	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000
Property Appreciation	$9,750	$19,792	$30,136	$40,790	$51,764	$111,772	$463,860
Total Return	$344,173	$363,639	$383,406	$403,484	$423,881	$531,007	$1,071,563

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.63%

Cap Rate

9.64%

Return on Investment

27.61%

100 Arthur St Ridgefield Park, New Jersey, 07660

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,559/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$9,423

Annual Profit

9.6%

Cap Rate

11.6%

Cash on Cash

$51,755

Annual Revenue

BNBCalc predicts this property will get $218 per night with 65% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$49,771

Avg annual revenue

65%

Avg occupancy rate

$218

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

$20k

$45k

$70k

$95k

$9,423

Profit

Revenue

$51,755

Operating Expenses

$20,408

Operating Income

$31,347

Mortgage & Taxes

$21,923

Profit (Cash Flow)

$9,423

$81,000

Cash Investment

Down Payment

$65,000

Renos & Furnishing

$6,250

Closing Costs

$9,750

Total

$81,000

DSCR Ratio

Strong

1.43

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.63%

Cap Rate

9.64%

Return on Investment

27.61%

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

$15,425

Deductible property tax

$3,217

Your total deduction

$23,636

Your adjusted annual income

$150,000 - $23,636 = $126,364

Taxes on $126,364 (30%)

$37,909

Your old tax bill

$45,000

Your new tax bill

$37,909

Estimated tax savings

$7,091

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:

Size:

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: -

Building area: -

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: Yes

Cooling: None

View: South

Parking: Garage

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 500001800000100008

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $385,500

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools