BNBCalc Short Term Rental Rental Arbitrage Analysis 102 Nelson Ave, Jersey City, NJ, 07307

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$131,115

Profit (Cash Flow)

$66,070

Cash on Cash Return

768.3%

Annual Revenue

$131,115

AirDNA projects $333/night at 67% occupancy ($81,489). Airbtics projects $309/night at 79% occupancy ($89,159). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 93% occupancy rate, $386 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$56,785	$90,518	$133,857	$179,876
Occupancy	71%	80%	93%	97%
Nightly Rate	$214	$303	$386	$498

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Business+Family Friendly Balcony Jacuzzi Free Park	$65,576	$259	65%	3	2	1	$110	❌	✅	❌	Y / Y	⭐️ 5 (118)
New 3BR Condo w/Rooftop Terrace & NYC Views	$105,817	$391	73%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (119)
Luxury Condo with private Rooftop near NYC & EWR	$119,332	$478	67%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (54)
Full apartment 3bedrooms 2baths	$53,633	$155	93%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
beautiful large sunny penthouse condo apartment	$54,423	$166	89%	3	2	5	$175	❌	❌	❌	Y / Y	⭐️ 5 (63)
Lovely 3-bedroom Apt 15 MIN away from NEW YORK	$80,264	$258	85%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (170)
Huge luxurious apartment 20 minutes to Manhattan!	$101,341	$372	73%	3	2	4	$150	❌	❌	✅	Y / Y	⭐️ 5 (57)
Jersey City Heights Apt. 2	$35,136	$96	100%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (404)
Luxurious & Private stay in Jersey City w/Rooftop!	$89,642	$352	67%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (55)
Urban chic modern apartment	$63,827	$215	80%	3	1	2	$175	❌	❌	❌	N / Y	⭐️ 4.5 (208)
Luxury 3BR Condo\|JC\|NYC\|American Dream\|EWR\|JFK\|LGA	$95,768	$322	80%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (56)
Huge 3BR 3.5BA Duplex w/Rooftop & NYC Views	$170,464	$607	76%	3	3.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (38)
Luxury unique Apt. 15 Min to NYC	$61,876	$214	79%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (110)
Beautiful and Modern 3Bed2Bath only 20 min to NYC!	$141,466	$405	94%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (82)
Perfect Penthouse Minutes from NYC Sleeps 12	$87,112	$327	69%	3	2	2	$260	❌	❌	✅	Y / Y	⭐️ 4.7 (96)
Luxury Urban Chateau (whole house w/ rooftop)	$79,326	$385	54%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (65)
Luxury Retreat 3Bed2Bath only 20 mins from NYC!	$145,677	$402	97%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (87)
Union City Apartment: 15min from MetLife Stadium	$49,666	$177	75%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (57)
New Sunny 3BR Designer Duplex w/ Parking & Garden	$93,421	$398	63%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (48)
NYC-Bound 3 BR Apt, Parking + Outdoor Urban Oasis	$56,213	$155	95%	3	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (264)
SkyHouse JC - New 3BR Apt w/ Rooftop	$148,683	$517	77%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (49)
Ari’s place! Large Luxury Unit With Parking!	$97,009	$279	95%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (55)
Pipo’s perfect place	$141,268	$496	77%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (9)
Spacius apt with 3 bdrms /2 baths near Manhattan!	$49,575	$153	85%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (318)
+Minutes to Manhattan with free premises parking	$97,487	$277	94%	3	2	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (14)
Designer luxurious spacious 3BD apt nearby NYC	$94,938	$274	92%	3	2	2	$175	❌	❌	❌	Y / N	⭐️ 5 (38)
Stunning Empire State View ! Sleeps 12 3 BR	$89,915	$363	66%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (132)
Stunning Luxury Retreat by NYC!	$134,249	$376	96%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (40)
Convenient/20 min to NYC-Parking Avail (fee)	$64,874	$179	98%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (156)
NEW! Penthouse with Roof Deck	$123,361	$526	63%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (56)
Beautiful 3BR 3.5BA Full Ensuite Duplex W/Backyard	$143,248	$526	73%	3	3.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (35)
Cozy 3 - Bed apartment, Minutes from NYC!	$65,758	$237	72%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Spacious 2BR+2bathroom +1 divide-BR JC Height -NYC	$37,687	$109	93%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.7 (66)
Amazing Spacious Apt 3br 2 bath Sleeps 12	$61,742	$314	53%	3	2	2	$125	✅	❌	✅	Y / Y	⭐️ 4.3 (7)
Bright and lovely 3bedrm /1bath 25 min to NYC	$52,210	$167	81%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (37)
Manhattan Views! Massive Duplex 3 BDRM & Balcony!	$108,568	$292	98%	3	1	2	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (70)
Permitted Single family home	$59,646	$327	49%	3	1.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (26)
Bright and Spacious Escape Minutes from NYC	$113,378	$315	97%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (46)
"3-Bedroom, 1-Bath Apt, 14 min to NYC"	$86,243	$277	82%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (6)
3 bed home in Jersey City w/parking-mins from NYC	$68,820	$222	80%	3	1	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (31)

Return Metrics

768.25% 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)	$66,070	$132,140	$198,210	$264,281	$330,351	$660,703	$1,982,109
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	$66,070	$132,140	$198,210	$264,281	$330,351	$660,703	$1,982,109

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

768.25%

Payback Period Days

Return on Investment

768.25%

102 Nelson Ave Jersey City, New Jersey, 07307

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Jersey City

Guide

Zoning

Market

Guide

Laws

Market Data

$131,115

Annual Revenue

BNBCalc predicts this property will get $309 per night with 79% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% 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.

$89,715

Avg annual revenue

79%

Avg occupancy rate

$309

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

$125k

$170k

$66,070

Profit

Revenue

$131,115

Operating Expenses

$29,045

Operating Income

$102,070

Net Effective Rent

$36,000

Profit (Cash Flow)

$66,070

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

768.25%

Payback Period Days