BNBCalc Short Term Rental Investment Analysis 259 Prince Street, Newark, NJ

4 bed • 3 bath • 12 guests • $465,700

BNB

Calc

Report by:

Omelie Bramwell

obramwell@gmail.com

Annual Revenue

$93,137

Profit (Cash Flow)

$35,935

Cap Rate

14.5%

Annual Revenue

$93,137

AirDNA projects $199/night at 61% occupancy ($44,336). Airbtics projects $269/night at 62% occupancy ($60,915). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 85% occupancy rate, $300 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,813	$56,883	$97,848	$125,636
Occupancy	49%	63%	77%	87%
Nightly Rate	$199	$239	$339	$385

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4 bdrm, 2.5 near EWR Path, New York City	$51,392	$144	94%	4	2.5	4	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Luxury Large King size bed smart tvs Deck 9guests	$50,989	$187	70%	4	1	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (81)
Home Away From Home	$42,078	$115	87%	4	2	2	$260	❌	❌	✅	Y / Y	⭐️ 5 (60)
⭐️Best 4BR House to Visit NYC ✈️EWR Airport+Subway	$77,828	$262	76%	4	2.5	1	$225	❌	❌	✅	Y / Y	⭐️ 4 (14)
4 bdrm, 2 bth close to NYC, Airport & Train Access	$39,368	$164	61%	4	2	3	$195	❌	❌	❌	Y / Y	⭐️ 4.6 (53)
Spacious & Stylish Airport Retreat 5 Minutes away	$36,981	$198	47%	4	2	2	$149	❌	❌	✅	N / Y	⭐️ 4.5 (21)
An Urban Paradise near ALL - Entire Home	$68,727	$298	61%	4	3	3	$199	✅	❌	❌	Y / Y	⭐️ 5 (30)
Cozy 4 Bed/10 min frm Newark Penn/EWR/Prud Cent	$52,147	$211	65%	4	1	2	$150	❌	❌	❌	N / N	⭐️ 4.8 (68)
Lovely Private Home near NYC	$32,398	$209	40%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (111)
⭐️One Bus Stop to NYC🗽	$57,974	$352	45%	4	2	1	$0	❌	✅	✅	Y / Y	⭐️ 4.3 (23)
Two floor Urban Oasis: King Bed \| Near NYC Train	$82,990	$357	62%	4	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (32)
The Bennett I African Oasis	$119,055	$383	83%	4	2.5	1	$300	❌	❌	✅	Y / Y	⭐️ 5 (82)
Modern Duplex-Central Location-close to Train+EWR	$190,097	$597	87%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
🌿 4BR Family🏠/King 🛏️/👉Min2NYC🗽/EWR✈️ /🇺🇸Dream Mall	$63,991	$186	88%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (183)
Big home Hospital/NYC/Airport	$69,335	$256	74%	4	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (54)
Stylish 4 Bed/3Bath/5 min from EWR/20 min from NYC	$70,673	$286	67%	4	2	2	$150	❌	❌	❌	Y / N	⭐️ 4.5 (25)
Huge spacious 4 bedroom in Newark	$72,911	$337	58%	4	2	2	$60	❌	❌	❌	N / Y	⭐️ 4.8 (32)
Cheerful 4-Bedroom Home in the City of Orange.	$45,185	$241	50%	4	3	2	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (74)
Charming FOUR Apartment in Newark	$40,889	$152	68%	4	1	1	$100	❌	❌	❌	N / Y	⭐️ 4.2 (25)
Cozy Oasis In the Ironbound -25 mins away from NYC	$83,544	$259	86%	4	2	2	$250	❌	❌	❌	N / Y	⭐️ 4.8 (16)
Spacious Private Apartment NJ	$57,097	$328	47%	4	3	5	$100	❌	❌	❌	Y / Y	⭐️ 0 (2)
Modern 4 bedrooms Apartment with TV&WiFi	$63,307	$200	86%	4	1	1	$99	❌	❌	❌	N / Y	⭐️ 5 (33)
Cozy Home (40 mins from NYC) Newark Airport 25min	$55,311	$214	68%	4	1.5	2	$155	❌	❌	✅	N / N	⭐️ 4.5 (30)
Home away from home -4bedroom	$37,723	$142	68%	4	1	1	$99	❌	❌	❌	N / Y	⭐️ 4.5 (11)
Prudential Center Getaway: 2-Floor w/ Parking Apt	$57,840	$178	86%	4	2	1	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Wow! 24 HR Sale ★ Yes! At Last Your Search Is Over	$74,613	$225	88%	4	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (78)
Prime Location in NJ: 4BR House With Easy Transit	$101,194	$365	74%	4	2	3	$150	❌	❌	❌	N / Y	⭐️ 4.5 (94)
Home Away From Home \| 15 min to EWR \| Has it all	$112,026	$414	72%	4	3	3	$240	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
4-Room 3-Bath Home Near EWR/NYC	$24,981	$404	15%	4	2.5	1	$160	❌	❌	❌	N / N	⭐️ 0 (1)
4 bedrooms close to/NYC/prudential/Am. Dream mall	$20,550	$143	35%	4	1	2	$125	❌	❌	❌	N / Y	⭐️ 4.2 (11)
Entire house 4 bedrooms 3 baths	$23,599	$348	17%	4	3	2	$120	❌	❌	❌	N / N	⭐️ 3 (2)
4 bedroom apartment	$47,726	$237	53%	4	1	1	$60	❌	❌	✅	Y / N	⭐️ 5 (40)
Ironbound 4 bdrm Industrial Suite! •FREE parking	$41,461	$236	48%	4	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.5 (14)
Private Home single fam w/driveway Airport EWR/NYC	$19,068	$302	16%	4	2.5	1	$65	❌	❌	❌	N / N	⭐️ 2.5 (3)
Wow! 24 HR Sale★Yes! At Last Your Search Is Over	$75,051	$225	89%	4	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (104)
Best Home To Visit NYC-Hot Tub	$59,940	$309	53%	4	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (10)
NEW 4BR/2.5 Bath Duplex w. Parking 10 min from EWR	$96,019	$495	53%	4	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Newark Liberty Gem Brick House: 356-8 Apt 3	$48,370	$224	59%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Clean, Comfy and Close to NYC Bi-Level Apt, Unit 2	$36,363	$380	24%	4	1.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (3)
4 bedrooms/close to Everything	$52,690	$236	61%	4	1	2	$0	✅	❌	❌	N / N	⭐️ 0 (2)

Return Metrics

30.48% 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)	$35,934	$71,869	$107,804	$143,738	$179,673	$359,347	$1,078,041
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,575	$9,432	$14,589	$20,064	$25,876	$60,780	$372,560
Down Payment	$93,140	$93,140	$93,140	$93,140	$93,140	$93,140	$93,140
Property Appreciation	$13,971	$28,361	$43,182	$58,449	$74,173	$160,161	$664,676
Total Return	$147,620	$202,802	$258,716	$315,392	$372,864	$673,429	$2,208,417

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.48%

Cap Rate

14.46%

Return on Investment

46.22%

259 Prince St Newark, New Jersey, 07108

4 bed • 3 bath • 12 guests

Purchase Price

Inquire about this property

Contact Omelie

$465,700

Zestimate

Newark

Guide

Zoning

Market

Guide

Laws

Market Data

169

Airbnb Investor Score

$35,934

Annual Profit

14.5%

Cap Rate

30.5%

Cash on Cash

$93,137

Annual Revenue

BNBCalc predicts this property will get $269 per night with 62% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 21% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$61,337

Avg annual revenue

62%

Avg occupancy rate

$269

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

$75k

$130k

$190k

$35,935

Profit

Revenue

$93,137

Operating Expenses

$25,788

Operating Income

$67,349

Mortgage & Taxes

$31,415

Profit (Cash Flow)

$35,935

$117,861

Cash Investment

Down Payment

$93,140

Renos & Furnishing

$10,750

Closing Costs

$13,971

Total

$117,861

DSCR Ratio

Strong

2.14

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.48%

Cap Rate

14.46%

Return on Investment

46.22%

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

$22,103

Deductible property tax

$4,610

Your total deduction

$11,685

Your adjusted annual income

$150,000 - $11,685 = $138,315

Taxes on $138,315 (30%)

$41,495

Your old tax bill

$45,000

Your new tax bill

$41,495

Estimated tax savings

$3,505

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:

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1402566000000005

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $146,300

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $465,700

Schools

High School: Central High School with 1/10 star rating