BNBCalc Short Term Rental Rental Arbitrage Analysis 1457 Hamilton Ave, Trenton, NJ, 08629

3 bed • 1 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$60,824

Profit (Cash Flow)

$13,377

Cash on Cash Return

160.2%

Annual Revenue

$60,824

AirDNA projects $141/night at 98% occupancy ($50,469). Airbtics projects $273/night at 61% occupancy ($60,824). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, $273 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,850	$56,103	$85,472	$128,013
Occupancy	50%	62%	73%	78%
Nightly Rate	$190	$239	$311	$437

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pink Paradise - near Sesame Place & Six Flags	$28,127	$125	59%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (44)
Exquisite Home Near Sesame Place and Six Flags	$57,120	$192	78%	3	1.5	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (34)
Renovated 3 BR Ewing Home -Quiet	$68,512	$235	78%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Cozy InnerCityWrhs distrct Apt	$42,465	$168	60%	3	2	2	$150	❌	❌	❌	N / Y	⭐️ 5 (30)
3 Bedroom apartment,private,safe and quiet place	$20,004	$124	42%	3	1	3	$60	❌	❌	❌	N / Y	⭐️ 4.5 (16)
A comfortable home for you	$28,597	$104	71%	3	1	2	$75	❌	❌	✅	N / Y	⭐️ 4.8 (27)
Quaint Historic Colonial - West Trenton (Ewing) NJ	$37,669	$191	51%	3	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (25)
Historic Yardley Retreat - 1 Block to the River!	$40,464	$275	37%	3	1.5	2	$155	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Stylish home near Princeton.	$87,349	$309	75%	3	2.5	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (66)
Large Home w/ Two Private Units	$93,386	$262	95%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 0 (1)
Trenton Timeless Staycation-Riverfront View	$51,103	$203	65%	3	1	2	$228	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Downtown Princeton Elegance • 3BR • Fast Wi-fi	$59,872	$198	77%	3	1	1	$140	✅	❌	✅	Y / Y	⭐️ 5 (93)
Downtown Princeton-3 BR home	$52,768	$172	80%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (139)
Historic Manor Farmhouse near Sesame	$63,629	$285	61%	3	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (144)
19 Century Charming Stone House	$57,517	$203	74%	3	1	1	$115	❌	❌	✅	Y / Y	⭐️ 4.5 (420)
Spacious & Stylish Princeton Home. Reunion-Ready.	$88,645	$337	70%	3	2.5	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (95)
Idyllic Designer Farmhouse	$97,898	$528	50%	3	2.5	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (33)
Big Family/Group? Spacious, Comfy 3BD/2BA Apt!	$39,413	$142	70%	3	2	1	$133	❌	❌	✅	Y / Y	⭐️ 4.8 (219)
New Luxury Home Near Princeton Sleeps 7	$64,993	$270	64%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (37)
Lofty Elegant Home • Downtown Princeton • 3BR	$55,407	$185	78%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (78)
A Cozy Three Bedroom Apartment	$66,684	$294	61%	3	2	3	$60	❌	❌	❌	Y / Y	⭐️ 0 (2)
Walkable Princeton 3 bedroom/2 bathroom house	$52,083	$244	57%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (44)
Blissful Spacious Home • Heart Of Princeton • 3BR	$52,873	$186	72%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (169)
White House Top-Floor Condo w/Private Balcony	$48,857	$194	66%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (157)
Beautiful Quiet Guesthouse in Newtown Borough	$60,889	$220	73%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (123)
Spacious Country Home. Private yet close to all !	$80,092	$310	70%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (59)
Modern Home by Six Flags, Sesame Place & Princeton	$23,394	$164	36%	3	2	1	$119	❌	❌	✅	Y / Y	⭐️ 4.7 (91)
Bucks County Farmhouse	$99,792	$304	89%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (254)
W. Reading House	$56,228	$424	36%	3	1.5	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (87)
Mayor's Mansion of Lambertville, an absolute gem!	$110,427	$604	49%	3	2	1	$150	❌	❌	❌	N / Y	⭐️ 5 (161)
Mountain House - A private rustic home with goats	$142,729	$654	59%	3	3.5	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (61)
Cozy Stone House in Downtown Stockton	$52,006	$315	45%	3	3	2	$125	❌	❌	❌	Y / N	⭐️ 5 (48)
Sleeps 10 - Barn Door Cottage - Ideal for Groups	$66,414	$331	54%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (137)
Lambertville Garden Home. Hot Tub and Parking	$51,075	$225	59%	3	1.5	2	$165	❌	✅	❌	Y / Y	⭐️ 5 (61)
Cheerful 3 Bedroom home in town	$35,277	$187	50%	3	1	2	$70	❌	❌	❌	N / Y	⭐️ 5 (51)
Union Falls Retreat	$131,807	$369	97%	3	2.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (156)
Riverfront historical in the center of New Hope.	$113,299	$436	71%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (188)
Historic Town Charmer: Porch, Patio & Fireplace	$81,420	$454	49%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (79)

Return Metrics

160.2% 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)	$13,376	$26,753	$40,130	$53,507	$66,884	$133,769	$401,308
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	$13,376	$26,753	$40,130	$53,507	$66,884	$133,769	$401,308

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

160.2%

Payback Period Days

227

Return on Investment

160.2%

1457 Hamilton Ave Trenton, New Jersey, 08629

3 bed • 1 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Trenton

Zoning

Laws

$60,824

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $141/night at 98% occupancy ($50,469.41). Airbtics projects $273/night at 61% occupancy ($60,824).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$62,755

Avg annual revenue

61%

Avg occupancy rate

$273

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

$60k

$100k

$145k

$13,377

Profit

Revenue

$60,824

Operating Expenses

$19,907

Operating Income

$40,917

Net Effective Rent

$27,540

Profit (Cash Flow)

$13,377

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

160.2%

Payback Period Days

227