BNBCalc Short Term Rental Rental Arbitrage Analysis 135 36th St 2, Union City, NJ, 07087

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$79,094

Profit (Cash Flow)

$20,811

Cash on Cash Return

242.0%

Annual Revenue

$79,094

AirDNA projects $247/night at 67% occupancy ($60,444). Airbtics projects $305/night at 71% occupancy ($79,093). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 71% occupancy rate, $305 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,447	$86,929	$123,048	$174,511
Occupancy	55%	78%	90%	96%
Nightly Rate	$229	$301	$369	$488

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gorgeous 3bed 2bath house 10mins Bus Ride to NYC	$114,923	$314	99%	3	2	3	$129	❌	❌	❌	Y / Y	⭐️ 5 (304)
Historical Brownstone Penthouse Condo	$42,266	$126	91%	3	2	3	$100	❌	❌	❌	N / Y	⭐️ 4.5 (170)
Spectacular penthouse NYC view	$69,694	$488	38%	3	2	5	$300	❌	❌	✅	Y / N	⭐️ 4 (4)
10 Mins to Midtown! 3BR/2.5 Bath	$74,813	$368	54%	3	2.5	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (25)
Perfect, Relaxing King Bed Suite, Near NY	$51,627	$146	96%	3	1	2	$150	❌	❌	❌	N / Y	⭐️ 4.5 (277)
3rd Floor 3-Bedroom Apt Steps NYC Access	$79,063	$232	93%	3	1	2	$85	❌	❌	❌	N / Y	⭐️ 5 (161)
Charming 3BHK - 15 mins bus ride to Time Sq., NYC	$85,304	$266	84%	3	2	1	$185	❌	❌	❌	N / Y	⭐️ 5 (77)
《》CityBee near Manhattan NYC 7 Beds + 2Parking	$93,707	$374	66%	3	1	1	$139	❌	❌	✅	N / Y	⭐️ 5 (106)
Cozy Retreat 15Min to NYC, Metlife, Mall + Parking	$75,766	$264	77%	3	1	1	$97	❌	❌	❌	N / Y	⭐️ 5 (113)
NYC style loft!, 10 mins to NYC, 2 parking avail!	$116,009	$350	90%	3	2	3	$165	❌	❌	❌	Y / Y	⭐️ 5 (37)
Beautiful 3 bedroom Private Home 15 mins from NY	$52,945	$166	87%	3	1	4	$40	❌	❌	❌	N / Y	⭐️ 5 (189)
Awesome NYC & Water Views 3Bdrm Apt 15 min to NYC	$66,377	$249	71%	3	1	2	$170	❌	❌	✅	Y / Y	⭐️ 4.5 (155)
Beautiful apartment 20 minutes from Manhattan	$62,671	$196	85%	3	1	2	$129	❌	❌	✅	N / Y	⭐️ 5 (109)
Lovely 3 bed/2bath apt free parking 20 mins to NYC	$107,126	$322	90%	3	2	4	$120	❌	❌	❌	Y / Y	⭐️ 5 (116)
🗽15 Min to NYC! 🏙 Cozy 3 🛌 2 🛁 apartment! ❤️ 🏈 🛍 🎶	$64,828	$261	66%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (97)
Designer abode min to Manhattan	$92,089	$502	46%	3	2	5	$500	❌	❌	✅	Y / Y	⭐️ 4 (6)
Spacious and modern 15 mins to NYC-3 BR	$112,382	$375	78%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Modern 3bd apt Stone’s Throw from NYC!	$79,599	$230	94%	3	1	2	$175	❌	❌	❌	Y / N	⭐️ 4.5 (22)
Close to NYC Time Sq. 20 min - Bright 3BR.	$42,456	$146	79%	3	1	4	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (153)
Comfy Space Close to NYC w/*Midsize Parking Space	$67,968	$226	81%	3	1	6	$120	❌	❌	❌	Y / Y	⭐️ 5 (276)
Spectacular NYC & Water Views, 3 BDRM, 15min NYC	$70,836	$246	78%	3	1	2	$170	❌	❌	✅	Y / Y	⭐️ 4.5 (122)
Gorgeous Apartment Minutes from NYC	$89,787	$295	83%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (309)
Contemporary 3- Bedroom Gem! minutes from NYC!	$164,214	$444	100%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Cozy 3 bedroom with NYC views	$83,155	$355	64%	3	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.8 (21)
Urban and Cozy Apartment super close to NYC	$53,808	$170	84%	3	1	7	$255	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Spacious Designer Artist Loft 20 Mins To NYC	$83,308	$366	61%	3	1	3	$350	✅	❌	❌	N / Y	⭐️ 4.8 (21)
3 BR Spacious and modern 15 mins to NYC	$59,805	$303	52%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (9)
Modern and Spacious 3BR home very close to NYC!	$69,678	$501	38%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
3 BR Space just 15 mins to NYC	$63,537	$496	35%	3	2	5	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
3 bedroom apartment near. Nyc	$48,310	$314	41%	3	1.5	31	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Great Apt! Only 15/10 Min to NY!	$49,987	$179	74%	3	1	1	$200	❌	❌	❌	N / Y	⭐️ 3.8 (17)
Modern 3BR Apt - NYC in 15 mins!	$62,571	$177	96%	3	1	3	$125	❌	❌	❌	N / Y	⭐️ 5 (23)
BEAUTIFUL 3 BEDROOM HOME minutes from NYC (8pp)	$52,792	$143	100%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (352)
City lights :10 mins from NY	$85,336	$245	94%	3	1	2	$200	❌	❌	❌	N / Y	⭐️ 5 (4)
Interior Designer’s Abode - Minutes to Manhattan	$78,397	$476	45%	3	2	30	$500	❌	❌	✅	Y / Y	⭐️ 4.3 (69)
Luxury Modern 3Bed Condo Minutes to Times Square	$75,015	$366	56%	3	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (55)
Elegant 3Bedroom 3Bathroom 15 minutes to New York	$102,664	$374	75%	3	3	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (25)
3BDR Cozy Apt 15mins to NYC & MetLife (prkg, w.d)	$89,736	$299	82%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

241.99% 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)	$20,811	$41,622	$62,434	$83,245	$104,057	$208,114	$624,342
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	$20,811	$41,622	$62,434	$83,245	$104,057	$208,114	$624,342

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

241.99%

Payback Period Days

150

Return on Investment

241.99%

135 36th St Union City, New Jersey, 07087

3 bed • 2 bath • 6 guests

Monthly Rent

Union City

Zoning

Laws

$79,094

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $247/night at 67% occupancy.Projected nightly rate is $305/night at 71% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$75,553

Avg annual revenue

71%

Avg occupancy rate

$305

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

$75k

$120k

$165k

$20,811

Profit

Revenue

$79,094

Operating Expenses

$22,282

Operating Income

$56,811

Net Effective Rent

$36,000

Profit (Cash Flow)

$20,811

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

241.99%

Payback Period Days

150