BNBCalc Short Term Rental Rental Arbitrage Analysis 250 W 50th St, New York, NY, 10019

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$109,759

Profit (Cash Flow)

$40,651

Cash on Cash Return

934.5%

Annual Revenue

$109,759

AirDNA projects $387/night at 54% occupancy ($76,328). Airbtics projects $307/night at 68% occupancy ($76,248). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 81% occupancy rate, $371 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,604	$78,651	$110,836	$163,484
Occupancy	55%	71%	81%	89%
Nightly Rate	$219	$300	$371	$499

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Walk To Time Square! Hidden Gem In The Heart Of NY	$63,197	$557	31%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 3.2 (5)
Cute 1BDR Apt in Hell's Kitchen	$81,309	$219	100%	1	1	3	$100	❌	❌	❌	N / Y	⭐️ 4.7 (55)
!Luxury Traditional Room - No Cleaning fee	$117,871	$339	95%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (255)
The Gray Loft Escape NYC Edition.	$102,752	$370	75%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.5 (16)
Clean Entire Space in Times Square	$76,494	$225	92%	1	1	5	$65	❌	❌	❌	N / Y	⭐️ 5 (20)
5-Star 1Bed 1Bath Luxury Apt \| Gym \| Rooftop	$51,148	$215	65%	1	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (63)
Stay near Central Park / Columbus Circle	$80,724	$219	99%	1	1	6	$99	❌	❌	❌	N / Y	⭐️ 4.5 (25)
Your Own Penthouse on West Side !	$87,126	$345	69%	1	1	30	$195	❌	❌	✅	Y / Y	⭐️ 5 (46)
Luxurious Hell’s Kitchen Famous Vibrant NYC!	$76,106	$281	74%	1	1	30	$155	❌	✅	❌	Y / Y	⭐️ 5 (118)
Centrally located beautiful one bedroom by TimesSq	$43,759	$196	61%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Blueground \| Midtown, pool, gym, parking	$100,489	$352	78%	1	1	31	$485	❌	❌	✅	Y / Y	⭐️ 0 (0)
StayatShala: 1 BR in the heart of Times Square	$68,442	$220	85%	1	1	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (13)
Cute 1BR nest in the middle of Hells Kitchen	$29,118	$156	51%	1	1	30	$150	❌	❌	❌	N / Y	⭐️ 4.5 (7)
Spacious & bright 1BR in Hells Kitchen	$39,711	$175	62%	1	1	30	$180	❌	❌	❌	Y / Y	⭐️ 5 (3)
Furnished 1 Bedroom Apartment in Theater District	$49,102	$258	52%	1	1	30	$200	❌	❌	✅	Y / Y	⭐️ 0 (0)
Upper West Side Gem! Modern Unit Near Central Park	$20,862	$100	57%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
Furnished 1 Bedroom Apartment near Times Square	$76,784	$259	81%	1	1	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Lovely 1-bedroom rental unit.	$34,830	$244	39%	1	1	30	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
High floor with Views 1 bedroom by Columbus Circle	$33,242	$239	38%	1	1	30	$200	❌	❌	✅	Y / Y	⭐️ 0 (2)
*Modern 1BR near Columbus Circle NYC	$84,014	$499	46%	1	1	30	$0	❌	❌	✅	Y / Y	⭐️ 1 (1)
Luxury and Stylish Condo in the Heart of Manhattan	$91,002	$592	42%	1	1	30	$0	❌	✅	✅	Y / Y	⭐️ 0 (0)
Charming Midtown Manhattan bedroom	$61,488	$240	70%	1	1	30	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Luxury-Bright-Spacious-Midtown-City Views	$59,292	$200	81%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (64)
Times Square Broadway NYC Iconic Penthouse	$65,545	$407	44%	1	1	30	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Blueground \| Midtown, doorman & gym, nr Times Sq	$75,013	$336	61%	1	1	31	$485	❌	❌	✅	Y / Y	⭐️ 0 (0)
Experience the heart of Times Square	$96,936	$320	82%	1	1	4	$150	❌	❌	✅	N / Y	⭐️ 0 (0)
Gorgeous spacious renovated 1Bed in Hellskitchen!	$43,436	$258	46%	1	1	30	$120	❌	❌	❌	N / Y	⭐️ 4.7 (39)
Blueground \| Midtown, pool, gym, roof	$99,641	$328	83%	1	1	31	$485	❌	❌	✅	Y / Y	⭐️ 0 (0)
Blueground \| Midtown, elevator & gym, nr Times Sq.	$115,626	$359	88%	1	1	31	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
West Side penthouse with skyline view	$57,185	$217	72%	1	1	30	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Large one bed high floor in Times square	$64,626	$218	81%	1	1	30	$140	❌	❌	✅	Y / Y	⭐️ 4 (2)
Cool Traditional Room - No Cleaning fee	$48,936	$382	35%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
Blueground \| Midtown, indoor pool & gym	$100,196	$375	73%	1	1	31	$485	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Blueground \| Midtown, gym & elevator, nr Rock Ctr	$101,838	$371	75%	1	1	31	$485	❌	❌	✅	Y / Y	⭐️ 0 (1)
Blueground \| Theater Dist, doorman, gym, garden	$90,341	$374	66%	1	1	31	$485	❌	❌	✅	Y / Y	⭐️ 0 (0)
Luxury Traditional Room - No Cleaning fee	$151,585	$499	83%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
Time Square One Bedroom Apt	$37,245	$159	64%	1	1	30	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Blueground \| Midtown, nr Times Sq, indoor pool	$99,173	$343	79%	1	1	31	$485	❌	❌	✅	Y / Y	⭐️ 0 (0)
Blueground \| Midtown, great views + pool	$121,497	$373	89%	1	1	31	$485	❌	❌	✅	Y / Y	⭐️ 0 (0)
Luxury Traditional Room - No Cleaning fee	$116,886	$499	64%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 0 (0)

Return Metrics

934.49% 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)	$40,650	$81,301	$121,952	$162,602	$203,253	$406,507	$1,219,522
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	$40,650	$81,301	$121,952	$162,602	$203,253	$406,507	$1,219,522

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

934.49%

Payback Period Days

Return on Investment

934.49%

250 W 50th St New York, New York, 10019

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$109,759

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $387/night at 54% occupancy.Projected nightly rate is $307/night at 68% occupancy.

Occupancy Rate

Top 31% 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.

$75,364

Avg annual revenue

68%

Avg occupancy rate

$307

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

$65k

$105k

$155k

$40,651

Profit

Revenue

$109,759

Operating Expenses

$26,269

Operating Income

$83,491

Net Effective Rent

$42,840

Profit (Cash Flow)

$40,651

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

934.49%

Payback Period Days