BNBCalc Short Term Rental Rental Arbitrage Analysis 154 Richmond Ave, Paterson, NJ, 07502

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$57,855

Profit (Cash Flow)

$26,334

Cash on Cash Return

306.2%

Annual Revenue

$57,855

AirDNA projects $141/night at 74% occupancy ($38,109). Airbtics projects $240/night at 66% occupancy ($57,854). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, $240 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,032	$58,956	$74,460	$109,739
Occupancy	57%	69%	74%	82%
Nightly Rate	$176	$230	$268	$357

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Come and relax! Confy Apt w/ 3 BR near NYC/malls	$62,142	$296	54%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Home Away from Home - 3 Bedroom 2 Bath Apartment!	$46,635	$160	76%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (224)
15 min to NYC + MetLife Stadium. Free Wash + Dryer	$61,679	$209	78%	3	2	3	$149	❌	❌	❌	Y / Y	⭐️ 5 (187)
Gren’s Place	$60,563	$236	69%	3	1.5	2	$135	❌	❌	✅	Y / Y	⭐️ 4.5 (50)
A Home that fits everyone!	$49,923	$171	74%	3	2	1	$200	❌	❌	❌	N / Y	⭐️ 5 (40)
Family-Friendly with Easy NYC Access	$50,434	$211	62%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.2 (11)
10Guests! Parking/1ST FLOOR-Duplex	$77,305	$314	64%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (18)
NYC-Adjacent Comfy Family Home	$59,052	$215	73%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (18)
Close to NYC, MetLife Stadium& American Dream Mall	$92,403	$360	69%	3	2.5	28	$200	❌	❌	❌	Y / Y	⭐️ 5 (19)
Cozy Home, Easy Access to NYC	$59,424	$246	66%	3	2	3	$0	❌	❌	❌	N / N	⭐️ 4.5 (9)
Comfortable 3 Bed, 2 Bath House with Yard	$36,860	$126	74%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (141)
Sweet Home near NEW YORK CITY	$65,506	$283	63%	3	1	2	$19	❌	❌	❌	N / Y	⭐️ 5 (171)
Jacuzzi/FreeParking/Pool table!/near NYC 30min	$36,398	$221	45%	3	1	2	$0	✅	✅	❌	N / N	⭐️ 4.5 (23)
New 3BR/2BA Walk to Train	$63,589	$238	73%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4 (8)
Cozy Entire Home Near NYC MetLife-ADMall+free prkn	$111,146	$416	73%	3	2	24	$120	❌	❌	✅	Y / Y	⭐️ 5 (40)
Modern Beauty! 3BR 2B Unit. 11.5 Miles to NYC.	$57,832	$229	69%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
UpperMontclair,3-BR1Full Bathroom&3 1/2BathHouse	$116,320	$536	59%	3	3.5	7	$140	❌	❌	✅	Y / Y	⭐️ 5 (12)
NYC Gateway: Cozy Home with Easy Access	$62,812	$220	76%	3	1	3	$160	❌	❌	❌	N / N	⭐️ 3.8 (6)
NYC Gateway Cozy Family Home	$46,029	$262	48%	3	1	3	$0	❌	❌	❌	N / N	⭐️ 0 (2)
2 DEEP Discounted Apts by American Dream, Sleeps 8	$124,191	$499	68%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Carriage House on private historic estate-unique	$89,106	$259	94%	3	1.5	5	$0	❌	❌	✅	Y / Y	⭐️ 5 (111)
Sunny & Quirky c1893, in Town, Walk to NYC Train	$56,931	$188	82%	3	2	6	$120	❌	❌	✅	Y / Y	⭐️ 5 (15)
Bright, Stylish & Cozy 3Bed Unit w/Backyard & Gril	$51,232	$139	100%	3	1	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (5)
3BD, Fast Wifi near NYC, American Dream & MetLife!	$40,823	$189	58%	3	1	2	$80	❌	❌	✅	N / Y	⭐️ 5 (6)
Brand New 2Bd 1Ba Center of Town	$29,968	$178	46%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Newly Renovated 3-BD Apt.	$37,889	$110	94%	3	1	7	$25	❌	❌	✅	N / Y	⭐️ 4.9 (39)
Suburban 3bd w/Deck and Blooming Backyard	$30,992	$116	73%	3	1	21	$149	❌	❌	❌	Y / Y	⭐️ 5 (15)
Beautiful 3bd / 2ba- Primetime!	$81,013	$308	69%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4 (18)
Bohemian Oasis - 22 min to NYC	$116,177	$357	88%	3	3	28	$250	✅	✅	❌	Y / Y	⭐️ 5 (17)
Brand New 3BR/2BA Walk to Train	$66,105	$258	68%	3	2	3	$150	❌	❌	✅	Y / N	⭐️ 3 (6)
Modern private apartment	$26,721	$149	49%	3	1	2	$0	❌	❌	❌	N / N	⭐️ 4.5 (11)
Modern spacious 3bd, nickelodeon NYC close by	$22,368	$135	41%	3	1	1	$150	❌	❌	✅	N / Y	⭐️ 4 (5)
Duplex in Passaic County, NJ	$31,420	$232	37%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Fashionable 3Bd w.Backyard from Super Host	$42,358	$163	71%	3	1	28	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Charming house near River & NYC	$75,009	$250	81%	3	1	4	$150	❌	❌	❌	Y / Y	⭐️ 0 (0)
Spacious Upper Montclair home. Mins to NYC	$71,200	$274	71%	3	3	4	$165	❌	✅	✅	Y / Y	⭐️ 4.2 (12)
Cozy 3BR Close to MetLife & NYC	$51,555	$214	64%	3	1	2	$80	❌	❌	✅	N / Y	⭐️ 4.9 (10)
NYC Getaway! Spacious & Comfortable	$45,756	$266	47%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Comfort in the Heart of NJ!	$25,620	$140	50%	3	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (3)

Return Metrics

306.2% 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)	$26,333	$52,667	$79,000	$105,334	$131,667	$263,335	$790,006
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	$26,333	$52,667	$79,000	$105,334	$131,667	$263,335	$790,006

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

306.2%

Payback Period Days

119

Return on Investment

306.2%

154 Richmond Ave Paterson, New Jersey, 07502

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Paterson

Zoning

Laws

$57,855

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $141/night at 74% occupancy.Projected nightly rate is $240/night at 66% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$58,991

Avg annual revenue

66%

Avg occupancy rate

$240

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

$55k

$90k

$125k

$26,334

Profit

Revenue

$57,855

Operating Expenses

$19,521

Operating Income

$38,334

Net Effective Rent

$12,000

Profit (Cash Flow)

$26,334

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

306.2%

Payback Period Days

119