BNBCalc Short Term Rental Rental Arbitrage Analysis 1234 Broadway, New York, NY

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$111,034

Profit (Cash Flow)

$36,600

Cash on Cash Return

841.4%

Annual Revenue

$111,034

AirDNA projects $333/night at 74% occupancy ($90,003). Airbtics projects $277/night at 93% occupancy ($94,090). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 100% occupancy rate, $304 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$63,455	$85,011	$112,869	$190,962
Occupancy	91%	98%	100%	100%
Nightly Rate	$188	$234	$304	$516

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 Full Beds, 1Bedroom, Korea-town, Times Square12	$137,268	$375	99%	1	1	2	$139	❌	❌	❌	Y / Y	⭐️ 4.2 (110)
Clean / Comfy Family Studio With 3 Double Beds # 5	$72,582	$197	100%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.6 (87)
A+ Location Duplex Suite Nest "City Cottage Alike"	$96,745	$351	74%	1	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.6 (111)
Great One Bedroom Apartment Next Empire State #9	$81,114	$219	100%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (92)
Charming Studio close Empire State & 5th Ave #54	$60,024	$164	98%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (12)
Midtown Elegant Corner Loft With Great Views #89	$67,792	$188	98%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (52)
Wonderful Family Friendly Home Near Broadway #87	$59,754	$159	100%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (92)
Spacious private room in a private rental #7	$93,999	$311	81%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Imperial Midtown Studios 728	$75,029	$244	82%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (159)
Family Studio 5 people close to Times Square #68	$93,918	$253	100%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
NYC Style Family Studio Close To Time Square # 50	$63,922	$177	97%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.6 (82)
Imperial Midtown Studios 829	$89,820	$302	79%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (144)
Studio Apartment #2	$70,047	$191	99%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.6 (44)
Spacious Apartment NYC Views for 7 p # 10	$89,532	$242	100%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (19)
Great One Bedroom Apartment Next Empire State #8	$69,888	$188	100%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (92)
Modern Midtown Family Studio next Empire State #59	$63,162	$172	99%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.6 (7)
Bright Loft Deluxe 3 Beds & Broadway Ave View #4	$67,578	$183	100%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.6 (93)
Studio with Private Bathroom Midtown Manhattan #82	$61,830	$165	100%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.6 (33)
Family Studio/2 Min to the Empire S. Building #52	$62,815	$168	100%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (28)
Quiet One Bedroom Apartment For 7 Manhattan #2	$78,437	$212	100%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (88)
Family Studio With 3 Beds close Empire State #29	$76,738	$208	100%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.6 (22)
Bright Loft Deluxe 3 Beds & Broadway Ave View #5	$90,646	$245	100%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (59)
The Cozy Studio	$116,527	$345	92%	1	1	1	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
Great One Bedroom Apartment Next Empire State #4	$64,340	$174	100%	1	1	30	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Sweet Studio Manhattan	$97,119	$274	96%	1	1	1	$110	❌	❌	✅	Y / Y	⭐️ 4.6 (25)
A+ Location Comfort Lofty & Bright Queen Studio #5	$77,449	$294	71%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Beautiful place in the heart of Manhattan/5ppl	$79,329	$214	97%	1	1	1	$110	❌	✅	❌	Y / Y	⭐️ 4.7 (39)
Better location, heart of Manhattan/ 4ppl	$193,100	$561	93%	1	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.7 (46)
Good place in heart of Manhattan/ 6ppl	$77,266	$227	93%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (29)
Nice Apt in heart of Manhattan/ 4ppl	$183,917	$526	94%	1	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.6 (40)
Nice Studio in Midtown Manhattan	$96,463	$297	88%	1	1	1	$110	❌	❌	✅	N / Y	⭐️ 4.4 (25)
Warm and cozy place in the heart of Manhattan/6ppl	$185,489	$557	90%	1	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
National at 888 Sixth Avenue One Bedroom	$66,671	$506	36%	1	0	30	$300	❌	❌	✅	Y / Y	⭐️ 5 (5)
Big One Bedroom Apartment close to Empire State #6	$76,999	$206	100%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
The Blue Empire	$101,923	$278	99%	1	1	4	$110	❌	❌	✅	Y / N	⭐️ 4.7 (76)
Cute place in heart of Manhattan/ 5ppl	$63,844	$196	89%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Times Square Comfort One-bedroom Apartment	$84,530	$264	86%	1	1	7	$95	❌	❌	❌	N / Y	⭐️ 4.7 (53)
Great place to stay in the center/ 6ppl	$201,244	$558	97%	1	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
NYC Bliss \| Sightseeing. Fitness Center	$65,678	$185	97%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (47)
Prime Location! Sunny unique 1bedroom loft duplex!	$188,490	$515	100%	1	2	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)

Return Metrics

841.37% 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)	$36,599	$73,199	$109,799	$146,398	$182,998	$365,997	$1,097,991
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	$36,599	$73,199	$109,799	$146,398	$182,998	$365,997	$1,097,991

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

841.37%

Payback Period Days

Return on Investment

841.37%

1234 Broadway 523 New York, New York, 10001

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$111,034

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $333/night at 74% occupancy.Projected nightly rate is $277/night at 93% occupancy.

Occupancy Rate

Top 36% 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.

$93,575

Avg annual revenue

93%

Avg occupancy rate

$277

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

$60k

$105k

$150k

$200k

$36,600

Profit

Revenue

$111,034

Operating Expenses

$26,434

Operating Income

$84,600

Net Effective Rent

$48,000

Profit (Cash Flow)

$36,600

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

841.37%

Payback Period Days