BNBCalc Short Term Rental Investment Analysis 247 Montgomery St APT 5, Jersey City, NJ, 07302

2 bed • 1 bath • 5 guests • $515,700

BNB

Calc

Annual Revenue

$103,496

Profit (Cash Flow)

$41,574

Cap Rate

14.8%

Annual Revenue

$103,496

AirDNA projects $278/night at 69% occupancy ($70,061). Airbtics projects $263/night at 72% occupancy ($69,162). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 92% occupancy rate, $308 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,447	$77,391	$105,707	$125,806
Occupancy	45%	79%	92%	94%
Nightly Rate	$215	$262	$308	$358

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
VAN VORST HOUSE \| 2 BR Apt. Minutes to NYC	$99,370	$288	93%	2	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (47)
Cozy Home in Jersey City-Few Minutes Away from NYC	$61,628	$296	56%	2	2	3	$120	❌	❌	❌	N / Y	⭐️ 5 (37)
Spacious 2 BD/ 2 BA- Minutes to NYC!	$125,319	$364	91%	2	2	3	$250	❌	❌	✅	Y / Y	⭐️ 4 (5)
Luxury/2BD/2BTH/Downtown Jersey City/PATH/Mins2NYC	$70,321	$203	92%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (59)
Sweet Home - 20 minutes to NYC	$116,409	$363	86%	2	2	3	$165	❌	❌	✅	Y / Y	⭐️ 4.7 (68)
Quiet 2 bdr apt, 12 min from NYC	$119,788	$360	90%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (59)
Historic Jersey Suite (Short Ride to Lower NYC)	$94,341	$279	89%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (208)
Cozy apartment near grove path	$74,848	$256	77%	2	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
The small paradise JC/NYC	$68,364	$237	76%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Spacious Apt 10 Min from Manhattan	$58,473	$167	94%	2	1	5	$85	❌	❌	❌	Y / Y	⭐️ 4.7 (231)
Jersey City Haven by Wilder Co Properties	$84,640	$247	92%	2	1	1	$98	❌	❌	❌	Y / Y	⭐️ 5 (76)
Bright, Modern 2 Bedroom Apartment, 15 mins to NYC	$74,880	$215	93%	2	1	4	$120	❌	❌	❌	Y / Y	⭐️ 5 (55)
Spacious 2BR Apt - 7min Walk to Grove PATH/NYC	$65,238	$193	90%	2	1	2	$150	❌	❌	❌	N / Y	⭐️ 5 (117)
2 BR Jersey City Historic Brownstone 10 Min to NYC	$112,030	$307	99%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (46)
Brownstone Bliss, Steps to NYC	$112,650	$325	94%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (31)
Gorgeous 2 BR/1 BA Apt- Minutes to NYC!	$44,986	$145	79%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.3 (21)
Charming 2-bedroom in the heart of Jersey City	$67,554	$199	92%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (140)
Luxury living 15 min-NYC	$66,199	$219	79%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (6)
Hamilton House JC 2BR–10 Min to NYC via Subway	$78,092	$215	96%	2	1	2	$150	❌	❌	✅	N / Y	⭐️ 4.7 (112)
Beautiful 2 Bed, 1 Bath in Primetime Downtown JC	$68,006	$231	77%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 3.9 (14)
Gorgeous 2 Bd/1 BA in Primetime Downtown JC!	$57,921	$208	73%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Urban Sanctuary: 1 Stop To NYC, 2 BR w Cool Yard	$85,747	$256	90%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (185)
Luxury living NJ 15 min-NYC	$71,585	$246	77%	2	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4 (11)
The Birds Nest (Two King Beds)	$93,971	$325	79%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (12)
Entire 2 bedroom apt-In NY	$52,195	$358	38%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)
Newly Renovated Apt <1 MI. TO NY	$48,099	$268	47%	2	1	1	$79	❌	❌	❌	N / N	⭐️ 5 (17)
Casa Corgi 3	$66,858	$186	95%	2	1	5	$125	❌	❌	✅	N / Y	⭐️ 5 (34)
2 Bedroom steps from Grove Street PATH Station	$50,243	$286	48%	2	2	30	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (6)
Beautiful Newport 2BR \| Upscale Amenities w/ Gym	$35,868	$245	40%	2	2	27	$100	✅	❌	✅	Y / Y	⭐️ 5 (1)
Jersey City NJ \| Luxury 2 Bedroom Apt w/ Amenities	$44,505	$304	40%	2	2	27	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
Private Jersey City 2 Bedroom Apartment near PATH	$44,214	$302	40%	2	2	27	$100	✅	❌	✅	Y / Y	⭐️ 4.4 (12)
Perfect for Families! Petfriendly 2BR nr Hudson R.	$49,776	$340	40%	2	2	27	$100	✅	❌	✅	Y / Y	⭐️ 5 (2)
Spacious 2BR \| Work Desk + W/D\| Jersey City by GLS	$48,606	$332	40%	2	2	27	$100	✅	❌	✅	Y / Y	⭐️ 4.7 (25)
Upscale JC 2BR! Pool \| Game room \| City Views	$40,260	$275	40%	2	2	1	$100	✅	❌	✅	Y / Y	⭐️ 5 (1)
Entire 2 BR Apt 10 min. to NYC, steps to Dwntn JC!	$49,684	$134	100%	2	1	5	$160	❌	❌	❌	N / Y	⭐️ 4.8 (151)
Spacious 2BR \| Travel Nurse Friendly\|Steps to PATH	$45,346	$295	42%	2	2	27	$100	✅	❌	✅	Y / Y	⭐️ 4.7 (7)
Classic 2 Bedroom Apartment in Jersey City Newport	$38,948	$313	34%	2	2	27	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (4)
Perfect 2 BR/1 BA Apt -Minutes to NYC!	$33,163	$119	72%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.4 (8)
Modern Jersey City 2BR\| Work Desk + WiFi \|Newport	$37,515	$250	41%	2	2	27	$100	✅	❌	✅	Y / Y	⭐️ 5 (7)
Brand New Luxury Home ~15 min from NYC!	$126,561	$380	91%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)

Return Metrics

33.29% 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)	$41,573	$83,147	$124,720	$166,294	$207,868	$415,736	$1,247,208
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,066	$10,445	$16,155	$22,218	$28,654	$67,306	$412,560
Down Payment	$103,140	$103,140	$103,140	$103,140	$103,140	$103,140	$103,140
Property Appreciation	$15,471	$31,406	$47,819	$64,724	$82,137	$177,357	$736,039
Total Return	$165,250	$228,138	$291,835	$356,377	$421,800	$763,540	$2,498,947

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

33.29%

Cap Rate

14.8%

Return on Investment

49.74%

247 Montgomery St APT 5 Jersey City, New Jersey, 07302

2 bed • 1 bath • 5 guests

Purchase Price

Est. $2,474/mo

Inquire about this property

Contact Agent

$520,700

Zestimate

Jersey City

Guide

Zoning

Market

Guide

Laws

Market Data

180

Airbnb Investor Score

$41,573

Annual Profit

14.8%

Cap Rate

33.3%

Cash on Cash

$103,496

Annual Revenue

BNBCalc predicts this property will get $263 per night with 72% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% 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.

$69,605

Avg annual revenue

72%

Avg occupancy rate

$263

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

$30k

$65k

$95k

$130k

$41,574

Profit

Revenue

$103,496

Operating Expenses

$27,134

Operating Income

$76,361

Mortgage & Taxes

$34,787

Profit (Cash Flow)

$41,574

$124,861

Cash Investment

Down Payment

$103,140

Renos & Furnishing

$6,250

Closing Costs

$15,471

Total

$124,861

DSCR Ratio

Strong

2.20

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

33.29%

Cap Rate

14.8%

Return on Investment

49.74%

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

$24,476

Deductible property tax

$5,105

Your total deduction

$10,378

Your adjusted annual income

$150,000 - $10,378 = $139,622

Taxes on $139,622 (30%)

$41,886

Your old tax bill

$45,000

Your new tax bill

$41,886

Estimated tax savings

$3,114

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:

650 sqft

Type:

CONDO

Parking:

Heating:

Baseboard

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: -

Building area: 650 sqft

Garage: No

Heating: Baseboard

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: None

Amenities: Microwave, Refrigerator, Oven/Range Gas

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0614101000000002C0005

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $450,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $520,700

Schools

Elementary School: Frank R. Conwell No. 3 Elementary School with 6/10 star rating
Middle School: Number 4 Middle School with 5/10 star rating
High School: James J. Ferris High School with 2/10 star rating