BNBCalc Short Term Rental Rental Arbitrage Analysis 189 Stevenson St, Buffalo, NY, 14210

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$29,146

Profit (Cash Flow)

-$2,243

Cash on Cash Return

-35.3%

Annual Revenue

$29,146

AirDNA projects $111/night at 45% occupancy ($18,243). Airbtics projects $140/night at 57% occupancy ($29,146). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57% occupancy rate, $140 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,170	$28,321	$40,311	$56,214
Occupancy	49%	56%	65%	76%
Nightly Rate	$102	$132	$161	$192

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peaceful, spacious apartment. Non-smoking.	$19,266	$56	94%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (243)
Stylish Two Bedroom Retreat Near Buffalo	$19,864	$135	37%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (11)
Visit Buffalo & Niagara from this Quaint Apartment	$18,874	$103	44%	2	1	1	$120	❌	❌	❌	N / Y	⭐️ 4.5 (125)
Full Apartment 1st Floor	$19,593	$89	58%	2	1	1	$25	❌	❌	✅	N / Y	⭐️ 4.3 (79)
NEW lower unit with Game room	$24,442	$109	58%	2	1	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (32)
Spacious 2 BR Near Buf/Niagara	$23,468	$102	59%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (41)
NEW upper close to everything	$22,325	$94	61%	2	1	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (29)
Clean, Quiet & Cozy with free covered parking.	$26,843	$92	73%	2	1	2	$125	❌	❌	❌	N / Y	⭐️ 5 (46)
Glamorous 2 Bedroom near Cazenovia Park	$26,723	$133	53%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (91)
Nice And Cozy Apt 2nd floor	$15,674	$89	46%	2	1	1	$25	❌	❌	✅	N / Y	⭐️ 4.2 (50)
Hidden Emerald -Spacious 1,500 sq.ft apt	$23,337	$155	38%	2	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (97)
Open Concept 2 BR in BUF/NIA	$33,181	$118	72%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (55)
Between Bills Stadium and Downtown. Go Bills!	$35,883	$172	57%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (41)
Lovely 2-bedroom unit w/game room & free parking	$25,139	$97	65%	2	1	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (104)
Stylish Two Bedroom Retreat Near Buffalo	$23,990	$191	32%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (8)
Updated South Buffalo Apartment	$42,120	$147	76%	2	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (65)
Beautiful loft-like 2 bedroom apartment	$30,112	$149	51%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (45)
Urban Retreat in Larkinville	$28,948	$148	51%	2	1	2	$130	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Private 2 Bedrooms, Big Living room, kitchen	$22,199	$71	83%	2	1	2	$20	❌	❌	❌	N / Y	⭐️ 5 (16)
Refurbished2Bd-Near Niagara Falls_ModernDecor	$22,451	$123	39%	2	1	1	$158	❌	❌	✅	Y / Y	⭐️ 4.5 (55)
Buf/N.F. Open Concept Apartment	$30,361	$104	73%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (46)
Beautiful Buffalo/Niagara Apartment	$25,523	$112	60%	2	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (224)
Luxurious living in Larkinville	$31,729	$152	56%	2	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (23)
Charming 2 Bed Airbnb Retreat	$31,053	$161	50%	2	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (32)
“Relaxing Stay” - Free Netflix Now Included!	$15,076	$73	55%	2	1	1	$10	❌	❌	❌	N / N	⭐️ 4.7 (97)
Brand new apartment with private bath in each room	$47,259	$188	64%	2	2	1	$119	❌	❌	✅	Y / Y	⭐️ 5 (18)
MODERN SPACIOUS 2-BR BEST LOCATION IN ALLENTOWN	$49,003	$204	64%	2	1.5	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (78)
Buffalo's Most Convenient Airbnb (Unit 4)	$24,963	$125	52%	2	1	1	$65	❌	❌	✅	N / Y	⭐️ 4.5 (284)
Beautiful sanctuary in the heart of Allentown	$33,593	$182	49%	2	1	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (13)
Buffalo's Most Convenient Airbnb (Unit 1)	$26,537	$128	54%	2	1	1	$65	❌	❌	✅	N / Y	⭐️ 4.5 (279)
Chic & Charming Apt in Downtown Allentown 2B2B	$34,976	$94	92%	2	2	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (149)
Beautiful Historic mansion in heart of Allentown	$27,004	$135	51%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (201)
Coppertown Cozy	$39,841	$160	67%	2	1.5	2	$60	❌	❌	❌	N / Y	⭐️ 5 (33)
Glamping log cabin in the heart of the city	$36,594	$219	45%	2	1.5	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (65)
Chic and Charming Apt in Downtown Allentown 2B2B	$43,495	$124	90%	2	2	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (141)
Allentown Chic: 2-Story Elegance, Family-Friendly	$54,407	$265	55%	2	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (41)
Luxurious & Sunny 2-BR apt in Downtown Buffalo	$42,492	$163	68%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (38)
Urban 2Bdrm w/ QueenBed,TV,Wifi,NiagraFalls,Safe	$23,585	$162	31%	2	1	1	$160	❌	❌	✅	Y / Y	⭐️ 4.6 (28)
Buffalo Gardens Apartment	$27,490	$132	56%	2	2	3	$40	❌	❌	❌	N / Y	⭐️ 5 (33)

Return Metrics

-35.31% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,242	-$4,485	-$6,727	-$8,970	-$11,212	-$22,425	-$67,277
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	-$2,242	-$4,485	-$6,727	-$8,970	-$11,212	-$22,425	-$67,277

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-35.31%

Payback Period Days

Return on Investment

-35.31%

189 Stevenson St 2 Buffalo, New York, 14210

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Buffalo

Guide

Zoning

Market

Guide

Laws

Market Data

$29,146

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $111/night at 45% occupancy.Projected nightly rate is $140/night at 57% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$29,526

Avg annual revenue

57%

Avg occupancy rate

$140

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

$15k

$30k

$40k

$55k

-$2,243

Profit

Revenue

$29,146

Operating Expenses

$15,789

Operating Income

$13,357

Net Effective Rent

$15,600

Profit (Cash Flow)

-$2,243

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-35.31%

Payback Period Days