BNBCalc Short Term Rental Investment Analysis 2320 Linwood Ave, Fort Lee, NJ, 07024

1 bed • 1 bath • 2 guests • $1,750

BNB

Calc

Annual Revenue

$47,891

Profit (Cash Flow)

$27,867

Cap Rate

1599.1%

Annual Revenue

$47,891

AirDNA projects $172/night at 74% occupancy ($46,488). Airbtics projects $126/night at 78% occupancy ($35,896). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 88% occupancy rate, $149 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,684	$36,614	$49,504	$66,204
Occupancy	68%	82%	88%	96%
Nightly Rate	$97	$119	$149	$183

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entire One bed room Parking Including near NYC	$61,464	$185	90%	1	1	3	$80	❌	✅	❌	Y / Y	⭐️ 4.8 (65)
Beautiful apartment near NY	$31,470	$87	97%	1	1	2	$60	❌	❌	❌	N / N	⭐️ 4.7 (23)
Cozy & Private 1 Bedroom Apt 10 minutes to NYC	$34,413	$102	91%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (46)
Lovely Entire 1Bd Apt Near NYC	$34,734	$130	68%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
Cozy Attic Apartment, close to hospital and city	$26,146	$74	91%	1	1	1	$75	❌	❌	✅	N / Y	⭐️ 4.8 (121)
Comfy 3rd Floor Studio Near NYC	$34,538	$97	96%	1	1	2	$65	❌	❌	❌	N / Y	⭐️ 4.9 (54)
Cozy and Clean Private Suite - Close to NYC	$26,149	$92	74%	1	1	1	$49	❌	❌	❌	N / Y	⭐️ 5 (173)
Entire Cozy conveniently located NYC condo	$43,495	$180	64%	1	1	2	$120	❌	❌	✅	N / Y	⭐️ 4.5 (23)
Casa Bonita / 25 minutes to NYC	$53,256	$169	83%	1	1	2	$79	❌	❌	❌	N / Y	⭐️ 4.8 (104)
5 Minutes to NYC - Cozy 1 Bdrm Studio	$20,222	$81	67%	1	1	4	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (127)
25 Minute Drive to NYC - Clean Apartment	$44,526	$119	100%	1	1	3	$90	❌	❌	❌	N / Y	⭐️ 5 (74)
Luxury Apt \| Rental Car \|10 m to NY \| Free parking	$49,990	$157	85%	1	1	5	$350	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Beautiful Basement apartment, close to hospital	$28,770	$88	85%	1	1	1	$75	❌	❌	✅	N / Y	⭐️ 4.7 (272)
Comfy Basement Studio Close to New York City	$28,026	$81	86%	1	1	1	$105	❌	❌	❌	N / Y	⭐️ 4.8 (76)
Amazing one bedroom apartment in Teaneck	$29,488	$111	71%	1	1	2	$45	❌	❌	❌	N / N	⭐️ 4.8 (43)
Cambridge Cottage - Your own "Private Oasis"	$23,833	$196	32%	1	1	3	$125	❌	❌	❌	N / Y	⭐️ 4.8 (74)
Private Studio	$38,265	$123	85%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (71)
a small cozy apartment	$21,543	$109	54%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 4.6 (24)
Spectacular West Harlem Garden Apt	$49,739	$154	87%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (231)
Simple Harlem Studio Apartment	$56,127	$183	81%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 4.5 (46)
Cozy 1 bedroom 20 min to NYC	$42,386	$148	75%	1	1	2	$65	❌	❌	❌	N / Y	⭐️ 4.8 (82)
One bedroom apartment near New York City	$33,577	$93	97%	1	1	3	$69	❌	❌	❌	Y / Y	⭐️ 5 (114)
Independent Apt Close to NYC	$40,289	$119	91%	1	1	3	$65	❌	❌	✅	N / N	⭐️ 4.6 (31)
Cozy+Modern 1BD/1BA Apt-Near NYC	$44,450	$126	93%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 5 (116)
NEW MODERN 1 BEDROOM APARTMENT MINUTES FROM NYC	$38,136	$144	68%	1	1	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (39)
Beautiful basement near NY	$25,349	$76	88%	1	1	3	$60	❌	❌	❌	N / N	⭐️ 4.5 (18)
Cozy Corner, Clean & Comfy Suite close to NYC	$33,397	$101	88%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (44)
Green 1 Bedroom Apt with Laundry	$34,636	$105	87%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (100)
Boutique Studio Apartment on Grand Ave	$35,015	$185	51%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 4.3 (15)
Off NYC - 1-BR Amazing Bargain	$30,588	$146	55%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
Cozy apartment !!/ With parking.	$26,249	$94	75%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 4.7 (135)
Bright upscale ground floor private large suite	$29,275	$98	79%	1	1	4	$85	❌	❌	❌	N / Y	⭐️ 4.8 (101)
Cozy and paceful apartment in uptown Manhattan	$35,026	$110	87%	1	2	30	$75	❌	❌	❌	Y / Y	⭐️ 5 (5)
Enjoy a break. You deserve luxury!	$51,112	$245	53%	1	1	1	$299	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Getaway in Manhattan. Free street Park	$42,171	$161	67%	1	1	1	$299	❌	❌	✅	Y / Y	⭐️ 4.4 (79)
NEWLY-RENOVATED modern apartment 5 miles to NYC	$29,350	$99	81%	1	1	21	$70	❌	❌	❌	N / Y	⭐️ 4.7 (73)
In the Heights! 1 Br. /1.5 bath, private yard.	$50,214	$140	98%	1	2	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
Modern, Mins from NY, parking in	$38,462	$142	71%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.3 (36)
Lovely 1 bedroom apartment , minutes from NYC	$29,041	$109	72%	1	1	7	$100	❌	❌	❌	N / Y	⭐️ 4.7 (16)
Manhattan 1 Bedroom APT by Month	$25,913	$120	59%	1	1	30	$80	❌	❌	✅	Y / Y	⭐️ 2 (1)

Return Metrics

598.96% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$27,866	$55,733	$83,600	$111,467	$139,334	$278,669	$836,008
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,400	$1,400	$1,400	$1,400	$1,400	$1,400	$1,400
Down Payment	$350	$350	$350	$350	$350	$350	$350
Property Appreciation	$52	$106	$162	$219	$278	$601	$2,497
Total Return	$29,669	$57,590	$85,513	$113,437	$141,363	$281,021	$840,255

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

598.96%

Cap Rate

1,599.14%

Return on Investment

600.46%

2320 Linwood Ave 5F Fort Lee, New Jersey, 07024

1 bed • 1 bath • 2 guests

Purchase Price

Est. $8/mo

Inquire about this property

Contact Agent

15887

Airbnb Investor Score

$27,866

Annual Profit

1599.1%

Cap Rate

599.0%

Cash on Cash

$47,891

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $172/night at 74% occupancy.Projected nightly rate is $126/night at 78% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$36,270

Avg annual revenue

78%

Avg occupancy rate

$126

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

$35k

$45k

$60k

$27,867

Profit

Revenue

$47,891

Operating Expenses

$19,906

Operating Income

$27,985

Mortgage & Taxes

$118

Profit (Cash Flow)

$27,867

$4,653

Cash Investment

Down Payment

$350

Renos & Furnishing

$4,250

Closing Costs

$53

Total

$4,653

DSCR Ratio

Strong

237.06

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

598.96%

Cap Rate

1,599.14%

Return on Investment

600.46%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$83

Deductible property tax

$17

Your total deduction

-$27,107

Your adjusted annual income

$150,000 - -$27,107 = $177,107

Taxes on $177,107 (30%)

$53,132

Your old tax bill

$45,000

Your new tax bill

$53,132

Estimated tax savings

-$8,132

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

745 sqft

Type:

APARTMENT

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: 745 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: Other

View: -

Parking: Garage - Detached, Off-street

Amenities: Dishwasher, Dryer, Washer

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Fort Lee High School with 6/10 star rating