BNBCalc Short Term Rental Rental Arbitrage Analysis 33 Stagg St Apt 2 Jersey City NJ 07306

3 bed • 1 bath • 9 guests • $0

BNB

Calc

Report by:

Greg

dorilusmd.rei@gmail.com

Annual Revenue

$74,093

Profit (Cash Flow)

$18,261

Cash on Cash Return

218.7%

Annual Revenue

$74,093

AirDNA projects $322/night at 63% occupancy ($74,093). Airbtics projects $302/night at 79% occupancy ($87,139). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 63% occupancy rate, $322 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$58,326	$91,235	$133,561	$152,105
Occupancy	70%	80%	93%	96%
Nightly Rate	$223	$305	$385	$424

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	$51,374	$142	94%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (244)
New Sunny 3BR Designer Duplex w/ Parking & Garden	$100,506	$396	68%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
Home in The Heights	$77,067	$304	67%	3	2	1	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
ModernStylish 3b Prvt 9Guest parking Mins NYC/EWR	$117,683	$424	74%	3	2	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (46)
Luxury Urban Chateau (whole house w/ rooftop)	$77,292	$367	55%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 4.7 (55)
Fran's Lodge - Charming 3BRM Home near NYC	$68,651	$454	40%	3	2	1	$100	❌	❌	❌	N / Y	⭐️ 4.7 (112)
Beautifully designed townhome, minutes to NYC!!!	$103,416	$306	91%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Cozy Private 3B2B Mins To NY EWR	$94,365	$328	76%	3	2	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (13)
Beautiful and Modern 3Bed2Bath only 20 min to NYC!	$143,998	$403	96%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (82)
Modern 3BR Condo under 5 miles to Times Square NYC	$96,004	$298	86%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (65)
Cozy Prvt 3B2B/8guest/parking Mins NYC EWR Wi-Fi	$92,438	$320	76%	3	2	1	$149	❌	❌	✅	Y / Y	⭐️ 4.9 (32)
Comfy 3B2B 8Guest NYC EWR MALL	$102,988	$359	76%	3	2	1	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Huge luxurious apartment 20 minutes to Manhattan!	$101,681	$358	76%	3	2	4	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Lujoso Encantador, Apartamento en Jersey City	$69,864	$204	92%	3	2	1	$69	❌	❌	❌	Y / Y	⭐️ 4.7 (99)
Luxury 3B2B Mins Nyc-Path-EWR	$79,911	$270	78%	3	2	28	$149	❌	❌	✅	Y / Y	⭐️ 5 (14)
Luxurious & Private stay in Jersey City w/Rooftop!	$81,483	$341	63%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (45)
Full apartment 3bedrooms 2baths	$51,605	$147	93%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Wow! Luxurious 3 Bedroom 2 Bath 15 Min to NYC!	$56,285	$148	97%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
Spacius apt with 3 bdrms /2 baths near Manhattan!	$49,241	$152	86%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (318)
Luxury PRVT Mins to NYC/EWR/PATH	$103,610	$396	70%	3	2	28	$149	❌	❌	✅	Y / Y	⭐️ 5 (2)
Stylish 9Guest 1Park Min NYC EWR	$108,077	$385	75%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (15)
Vibrant & bright 3 B/D, deck, Parking 25 mins NYC!	$61,461	$224	70%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (222)
Permitted Single family home	$78,200	$325	65%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Stunning Luxury Retreat by NYC!	$147,315	$409	97%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (28)
Luxuriously Renovated 3 BDRM 2 Bath 15 Min to NYC!	$58,878	$162	95%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Jersey City Heights Apt. 2	$34,404	$94	100%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.7 (388)
Cozy Modern Prvt 3B2B 8Guest Parking Mins NYC EWR	$87,480	$387	61%	3	2	28	$139	❌	❌	✅	Y / Y	⭐️ 5 (30)
Designer luxurious spacious 3BD apt nearby NYC	$105,694	$302	93%	3	2	2	$175	❌	❌	❌	Y / N	⭐️ 4.8 (28)
Spacious 2BR+2bathroom +1 divide-BR JC Height -NYC	$38,467	$110	93%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.7 (66)
Private Luxury Apt/ NearNYC/	$65,033	$265	65%	3	2	1	$149	❌	❌	✅	Y / Y	⭐️ 4.9 (16)
Cozy 3 - Bed apartment, Minutes from NYC!	$68,810	$249	72%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.2 (7)
Urban chic modern apartment	$61,762	$201	83%	3	1	2	$175	❌	❌	❌	N / Y	⭐️ 4.8 (200)
Contemporary Luxury 3 Bdr Apt for 6 +Free Parking	$88,903	$281	85%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (34)
NEW! Penthouse with Roof Deck	$109,692	$505	58%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (46)
BRAND NEW - Travelers dream home near NYC	$109,583	$307	96%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (37)
Luxury Modern Cozy Home\| 3 BR & 3.5 BA W/ Backyard	$122,642	$433	75%	3	4	2	$149	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Great Location Spacious 3BR near NYC!	$110,022	$292	100%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (31)
Spacious Entire Condo in Jersey City	$102,151	$300	91%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Close to NYC - 3BD Spacious and Secluded apt	$70,424	$223	82%	3	2	2	$180	❌	❌	❌	N / Y	⭐️ 3.6 (9)
Stylish Jersey City Retreat w/ City Views!	$166,438	$535	85%	3	2	2	$0	❌	❌	❌	Y / N	⭐️ 4.4 (8)

Return Metrics

218.69% 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)	$18,261	$36,522	$54,783	$73,045	$91,306	$182,612	$547,837
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	$18,261	$36,522	$54,783	$73,045	$91,306	$182,612	$547,837

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

218.69%

Payback Period Days

167

Return on Investment

218.69%

33 Stagg St Apt 2 Jersey City NJ 07306 Jersey City, NJ, 07306

3 bed • 1 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Greg

$2,740

Zestimate

$74,093

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $322/night at 63% occupancy.Projected nightly rate is $302/night at 79% occupancy.

Occupancy Rate

Top 88% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$87,872

Avg annual revenue

79%

Avg occupancy rate

$302

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

$120k

$165k

$18,261

Profit

Revenue

$74,093

Operating Expenses

$21,632

Operating Income

$52,461

Net Effective Rent

$34,200

Profit (Cash Flow)

$18,261

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

218.69%

Payback Period Days

167