BNBCalc Short Term Rental Rental Arbitrage Analysis 245 Manhattan Ave, Jersey City, NJ, 07307

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$82,965

Profit (Cash Flow)

$6,180

Cash on Cash Return

69.8%

Annual Revenue

$82,965

AirDNA projects $367/night at 71% occupancy ($95,171). Airbtics projects $295/night at 77% occupancy ($82,965). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 77% occupancy rate, $295 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$53,863	$73,420	$133,284	$171,224
Occupancy	68%	75%	91%	96%
Nightly Rate	$211	$260	$392	$478

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NYC-Bound 3 BR Apt, Parking + Outdoor Urban Oasis	$59,728	$162	96%	3	1.5	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (288)
Vibrant & bright 3 B/D, deck, Parking 25 mins NYC!	$56,637	$221	65%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (240)
Modern & Bright Luxury Retreat 3BR/2BATH by NYC!	$117,288	$344	91%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (46)
Luxurious Stay with Rooftop & PARKiNG!	$90,000	$361	65%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (63)
Designer luxurious spacious 3BD apt nearby NYC	$82,508	$243	90%	3	2	2	$175	❌	❌	❌	Y / N	⭐️ 5 (47)
New Sunny 3BR Designer Duplex w/ Parking & Garden	$80,363	$391	55%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (52)
Urban chic modern apartment	$60,016	$222	73%	3	1	28	$175	❌	❌	❌	N / Y	⭐️ 4.5 (211)
Cozy 3 - Bed apartment, Minutes from NYC!	$60,326	$221	70%	3	2	28	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Wow! Luxurious 3 Bedroom 2 Bath 15 Min to NYC!	$57,411	$154	96%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
3\|3 Townhouse Garage Parking NYC in 20 Min	$46,277	$218	58%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Luxury Urban Chateau (whole house w/ rooftop)	$79,894	$397	53%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (73)
Jersey City Heights Apt. 2	$36,234	$99	100%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (415)
New 3BR Condo w/Rooftop Terrace & NYC Views	$108,195	$406	72%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (127)
Huge 3BR 3.5BA Duplex w/Rooftop & NYC Views	$153,871	$562	74%	3	3.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (48)
Luxury Modern Cozy Home\| 3 BR & 3.5 BA W/ Backyard	$101,814	$400	67%	3	3.5	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (40)
Sunny & Stylish Retreat \| Easy NYC Access	$102,872	$295	94%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (63)
Bright and lovely 3bedrm /1bath 25 min to NYC	$47,310	$168	73%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (37)
3 bed home in Jersey City w/parking-mins from NYC	$59,303	$220	69%	3	1	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (36)
Spacius apt with 3 bdrms /2 baths near Manhattan!	$49,575	$153	85%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (318)
Luxuriously Renovated 3 BDRM 2 Bath 15 Min to NYC!	$59,984	$168	94%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Full apartment 3bedrooms 2baths	$49,099	$152	87%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Huge luxurious apartment 20 minutes to Manhattan!	$94,117	$369	68%	3	2	4	$150	❌	❌	✅	Y / Y	⭐️ 5 (62)
NEW! Penthouse with Roof Deck	$116,849	$516	61%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (67)
Home in The Heights	$69,508	$298	61%	3	2	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (61)
Huge Artist Graffiti Loft JC	$119,914	$351	92%	3	2	28	$225	❌	❌	❌	Y / Y	⭐️ 5 (79)
Luxury 3BR Condo\|JC\|NYC\|American Dream\|EWR\|JFK\|LGA	$94,938	$295	87%	3	2	28	$100	❌	❌	❌	Y / Y	⭐️ 5 (67)
Cozy 3-BR Retreat in Jersey City w/ Free parking	$61,664	$216	78%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (47)
SkyHouse JC - New 3BR Apt w/ Rooftop and Parking	$146,962	$507	77%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (50)
Beautiful 3BR 3.5BA Full Ensuite Duplex W/Backyard	$133,479	$475	75%	3	3.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
Fran's Lodge - Charming 3BRM Home near NYC	$83,471	$507	44%	3	1.5	1	$100	❌	❌	❌	N / Y	⭐️ 4.5 (116)
Close to NYC - 3BD Spacious and Secluded apt	$55,973	$198	71%	3	2	2	$180	❌	❌	❌	N / Y	⭐️ 3.6 (9)
Private Jersey City Getaway near Downtown & NYC	$47,557	$178	73%	3	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (16)
5 Star Location Spacious 3 Bedroom near NYC !	$72,556	$250	76%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (53)
Spacious 2BR+2bathroom +1 divide-BR JC Height -NYC	$34,916	$110	86%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.7 (66)
Modern Luxurious 3-bedroom apt close to NYC!	$62,966	$253	68%	3	1	2	$0	❌	❌	❌	N / Y	⭐️ 4 (8)
Elegant 3BR2Bath Retreat-Close to NYC Attractions!	$155,822	$439	96%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (82)
Ari’s place! Large Luxury Unit With Parking!	$84,707	$263	88%	3	2	28	$0	❌	✅	❌	Y / Y	⭐️ 5 (57)
Luxury Retreat 3Bed2Bath only 20 mins from NYC!	$150,298	$422	96%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (87)
ColorBurst - Huge Duplex Walking Distance to PATH	$89,706	$258	95%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (38)
*NEW! Lux SkyDeck Minutes From NYC!	$124,919	$367	93%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (57)

Return Metrics

69.82% 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)	$6,179	$12,359	$18,539	$24,718	$30,898	$61,797	$185,391
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	$6,179	$12,359	$18,539	$24,718	$30,898	$61,797	$185,391

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

69.82%

Payback Period Days

523

Return on Investment

69.82%

245 Manhattan Ave Jersey City, New Jersey, 07307

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Jersey City

Guide

Zoning

Market

Guide

Laws

Market Data

$82,965

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $367/night at 71% occupancy.Projected nightly rate is $295/night at 77% 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.

$83,975

Avg annual revenue

77%

Avg occupancy rate

$295

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

$35k

$75k

$115k

$155k

$6,180

Profit

Revenue

$82,965

Operating Expenses

$22,785

Operating Income

$60,180

Net Effective Rent

$54,000

Profit (Cash Flow)

$6,180

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

69.82%

Payback Period Days

523