BNBCalc Short Term Rental Rental Arbitrage Analysis 16 Carlyle Ct

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$58,403

Profit (Cash Flow)

$2,810

Cash on Cash Return

31.8%

Annual Revenue

$58,403

Airbtics projects $246/night at 65% occupancy ($58,402). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $246 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,578	$51,768	$85,169	$136,655
Occupancy	55%	68%	76%	83%
Nightly Rate	$153	$202	$299	$440

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 Bedroom apartment,private,safe and quiet place	$20,311	$121	44%	3	1	3	$60	❌	❌	❌	N / Y	⭐️ 4.3 (15)
New Luxury Home Near Princeton Sleeps 7	$66,566	$253	70%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Downtown Princeton Elegance • 3BR • Fast Wi-fi	$55,957	$198	72%	3	1	1	$140	✅	❌	✅	Y / Y	⭐️ 4.9 (83)
Blissful Spacious Home • Heart Of Princeton • 3BR	$46,770	$154	77%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (163)
White House First-Floor Condo w/Parking	$60,876	$226	72%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (173)
Cozy InnerCityWrhs distrct Apt	$35,607	$145	58%	3	2	2	$150	❌	❌	❌	N / Y	⭐️ 4.8 (28)
A comfortable home for you	$28,999	$104	72%	3	1	2	$75	❌	❌	✅	N / Y	⭐️ 4.8 (27)
Quaint Historic Colonial - West Trenton (Ewing) NJ	$35,727	$188	49%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (23)
Big Family/Group? Spacious, Comfy 3BD/2BA Apt!	$37,998	$141	68%	3	2	1	$133	❌	❌	✅	Y / Y	⭐️ 4.8 (219)
Lofty Elegant Home • Downtown Princeton • 3BR	$45,785	$158	76%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (70)
White House Top-Floor Condo w/Private Balcony	$53,169	$184	76%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (155)
Historic Mill Retreat - 3 BR-1st fl waterview unit	$46,965	$142	88%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (127)
Princeton Holiday !!	$53,599	$244	58%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (55)
A Cozy Three Bedroom Apartment	$57,770	$288	54%	3	2	3	$60	❌	❌	❌	Y / Y	⭐️ 5 (2)
Spacious Country Home Near All Attractions	$79,562	$315	68%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (53)
Steps to Downtown \| EV Charger \| Private backyard	$124,860	$610	55%	3	4	2	$170	❌	❌	✅	Y / Y	⭐️ 5 (44)
Jersey Shore Beach Home by Six Flags - Fort Dix	$37,774	$184	52%	3	2	2	$229	❌	❌	✅	Y / Y	⭐️ 4.7 (107)
19 Century Charming Stone House	$55,987	$196	75%	3	1	1	$115	❌	❌	✅	Y / Y	⭐️ 4.6 (405)
7 Miles to Sesame - King Manor	$66,978	$244	75%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (143)
Grand Mid-Century 3BR • Near University • Game Rm	$45,817	$151	75%	3	2	1	$140	✅	❌	✅	Y / Y	⭐️ 4.8 (99)
3 Bedroom RIVER House - River Views, Deck & Porch	$68,096	$207	89%	3	2	7	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Pink Paradise - near Sesame Place & Six Flags	$24,009	$111	56%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.6 (36)
Downtown Princeton-3 BR home	$41,707	$126	83%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (129)
2000 sqft 1st floor apartment located near NYC	$63,201	$438	39%	3	2	2	$125	✅	❌	✅	Y / Y	⭐️ 4.9 (17)
Oasis	$66,344	$459	39%	3	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (31)
PepperMill Guest House & Cottages:	$111,505	$400	76%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (18)
Beautiful Home & Great Location	$53,143	$165	88%	3	2	5	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Cheerful 3 bedroom home with beautiful River view	$46,116	$140	90%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
Stylish home near Princeton.	$88,764	$297	80%	3	3	3	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (65)
Modern Home by Six Flags, Sesame Place & Princeton	$23,394	$164	36%	3	2	1	$119	❌	❌	✅	Y / Y	⭐️ 4.7 (91)
30 Seconds From Nassau Street!	$139,954	$558	68%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Walkable Princeton 3 bedroom/2 bathroom house	$59,622	$238	67%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (42)
Heartease	$43,352	$208	54%	3	2	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
Charming Old Bridge hideaway, close to hospitals	$28,076	$109	70%	3	1	7	$60	❌	❌	❌	N / N	⭐️ 4.2 (8)
Princeton: Rainbow House & small garden	$73,649	$305	64%	3	3	1	$220	❌	❌	✅	Y / Y	⭐️ 4.4 (135)
Spacious & Stylish Princeton Home. Reunion-Ready.	$75,041	$307	65%	3	3	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (95)
Exquisite Home Near Sesame Place and Six Flags	$59,049	$194	80%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (28)
Idyllic Designer Farmhouse	$113,556	$520	59%	3	3	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (28)
Entire House: 3 Bedrooms	$60,002	$254	64%	3	2	3	$99	❌	❌	✅	Y / Y	⭐️ 5 (27)

Return Metrics

31.75% 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)	$2,810	$5,620	$8,430	$11,240	$14,050	$28,101	$84,305
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	$2,810	$5,620	$8,430	$11,240	$14,050	$28,101	$84,305

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.75%

Payback Period Days

1150

Return on Investment

31.75%

16 Carlyle Ct Robbinsville Township, New Jersey, 08691

3 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,499

Zestimate

$58,403

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $246/night at 65% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$58,481

Avg annual revenue

65%

Avg occupancy rate

$246

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

$140k

$2,810

Profit

Revenue

$58,403

Operating Expenses

$19,592

Operating Income

$38,810

Net Effective Rent

$36,000

Profit (Cash Flow)

$2,810

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

31.75%

Payback Period Days

1150