BNBCalc Short Term Rental Rental Arbitrage Analysis 100 Marshall St 208, Hoboken, NJ, 07030

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$130,622

Profit (Cash Flow)

$44,041

Cash on Cash Return

512.1%

Annual Revenue

$130,622

AirDNA projects $353/night at 75% occupancy ($96,698). Airbtics projects $316/night at 79% occupancy ($91,179). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 91% occupancy rate, $393 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$60,448	$90,077	$133,592	$148,712
Occupancy	71%	79%	91%	94%
Nightly Rate	$228	$305	$393	$423

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ask Host to Save 20%+ by Train & Eating, Sleeps 10	$130,158	$374	92%	3	1	1	$169	❌	❌	❌	N / Y	⭐️ 4.9 (87)
Contemporary 3 bedroom	$77,831	$291	72%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (86)
Big 3 bedroom WI-FI TV min to NY	$75,235	$231	87%	3	1	1	$120	❌	❌	❌	N / Y	⭐️ 4.4 (53)
Urban chic modern apartment	$61,604	$208	80%	3	1	2	$175	❌	❌	❌	N / Y	⭐️ 4.8 (202)
3Bed/3Bath \| 10 minutes to NYC \| Private Backyard	$179,796	$526	93%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (142)
Jersey City Heights Apt. 2	$34,404	$94	100%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.7 (395)
Vibrant & bright 3 B/D, deck, Parking 25 mins NYC!	$60,023	$221	69%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (224)
Beautifully designed townhome, minutes to NYC!!!	$101,601	$301	91%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Hb3 :5 mins ride to nyc	$86,666	$299	78%	3	1	5	$120	❌	❌	❌	N / Y	⭐️ 4.8 (22)
Luxury 3 bdr / 3 bath / 2 floors / deck / NYC view	$112,503	$562	54%	3	3	2	$260	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
Modern, stylish 3BD/2BA apartment [1-stop to NYC!]	$110,148	$307	94%	3	1	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (33)
Stylish 3BR Retreat w Private Deck Near NYC	$97,768	$393	66%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Airy 3 BR Flat w/shared deck - gym - mins to NYC	$136,582	$423	87%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (69)
Modern 3 BR loft -shared deck - gym - mins to NYC	$137,983	$403	93%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (89)
Sun-kissed 3BR Loft with Patio Minutes to NYC	$115,959	$393	79%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.7 (128)
3 Bedroom in Heart of Hoboken	$90,453	$330	74%	3	1	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (25)
Generous 4fl, 3bdrm in Beautiful Historic District	$95,988	$293	89%	3	3	2	$40	✅	❌	✅	Y / Y	⭐️ 4.8 (34)
Manhattan Views! Massive Duplex 3 BDRM & Balcony!	$108,568	$292	98%	3	1	2	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (70)
Modern 3BD Apt in the Heart of Hoboken	$71,800	$298	64%	3	1	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Sun-drenched 3BR Loft with Outdoor Space Near NYC	$125,531	$395	85%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.7 (131)
Huge Artist Graffiti Loft JC	$113,254	$344	88%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
Lavish 3BR Retreat w Private Rooftop Deck Near NYC	$109,959	$370	79%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.7 (58)
Hoboken gem, rare spacious 3 bedroom duplex apt	$74,466	$216	94%	3	2	4	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (189)
beautiful-chic-groups welcm-NYC mins away-sleeps 6	$46,697	$169	74%	3	1	1	$79	❌	❌	✅	Y / Y	⭐️ 4 (17)
Home in The Heights	$73,909	$304	64%	3	2	1	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Luxury Apartment	$63,959	$233	75%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (54)
Luxury 3 Bed / 1 Bath- Central Location	$50,288	$229	60%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 3.7 (7)
Fran's Lodge - Charming 3BRM Home near NYC	$80,995	$472	46%	3	2	1	$100	❌	❌	❌	N / Y	⭐️ 4.7 (112)
Spacious 3-Bedroom Apartment Mins to NYC: Sleeps 7	$67,014	$225	80%	3	1	1	$110	❌	❌	❌	N / Y	⭐️ 4.4 (21)
New Sunny 3BR Designer Duplex w/ Parking & Garden	$97,286	$402	65%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
Luxury Retreat 3Bed2Bath only 20 mins from NYC!	$143,801	$397	97%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (82)
Beautiful and Modern 3Bed2Bath only 20 min to NYC!	$138,146	$395	94%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (82)
Huge luxurious apartment 20 minutes to Manhattan!	$99,321	$365	73%	3	2	4	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Luxurious & Private stay in Jersey City w/Rooftop!	$87,675	$350	66%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (45)
Bright and lovely 3bedrm /1bath 25 min to NYC	$47,960	$152	81%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (37)
Luxury Modern Cozy Home\| 3 BR & 3.5 BA W/ Backyard	$120,447	$426	75%	3	4	2	$149	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Wow! Luxurious 3 Bedroom 2 Bath 15 Min to NYC!	$57,411	$154	96%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
Big 3 bedroom Apartment/Mins to NYC/WIFI/sleeps 7	$68,646	$204	88%	3	1	1	$110	❌	❌	❌	N / Y	⭐️ 4.4 (189)
Luxury Urban Chateau (whole house w/ rooftop)	$75,165	$377	52%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 4.7 (55)
3 bed home in Jersey City w/parking-mins from NYC	$68,230	$222	79%	3	1	2	$195	❌	❌	✅	Y / Y	⭐️ 4.9 (26)

Return Metrics

512.1% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$44,041	$88,082	$132,123	$176,165	$220,206	$440,413	$1,321,239
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$44,041	$88,082	$132,123	$176,165	$220,206	$440,413	$1,321,239

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

512.1%

Payback Period Days

Return on Investment

512.1%

100 Marshall St Hoboken, New Jersey, 07030

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Hoboken

Zoning

Laws

$130,622

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $353/night at 75% occupancy.Projected nightly rate is $316/night at 79% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$92,380

Avg annual revenue

79%

Avg occupancy rate

$316

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

$35k

$80k

$130k

$180k

$44,041

Profit

Revenue

$130,622

Operating Expenses

$28,981

Operating Income

$101,641

Net Effective Rent

$57,600

Profit (Cash Flow)

$44,041

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

512.1%

Payback Period Days