BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 381 E 158th St

3 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$101,052

Profit (Cash Flow)

$31,071

Cash on Cash Return

361.3%

Annual Revenue

$101,052

AirDNA projects $176/night at 46% occupancy ($29,570). Airbtics projects $379/night at 73% occupancy ($101,052). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, $379 rate per night.

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

Percentiles25%50%75%90%
Revenue$48,819$89,584$162,708$274,853
Occupancy62%75%90%97%
Nightly Rate$212$321$481$753

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Sleeps 7|Close to LGA|Times Sq in 25 min

No image available

$272,335
$809
90%
311$225❌❌❌Y / Y⭐️ 4.9 (49)
Tourist Fave|Subway 2 blks away| Times Sq 25 min

No image available

$257,989
$784
87%
311$225❌❌❌Y / Y⭐️ 4.8 (58)
Perfect for Tourism: Near Train, Times Sq, Dining

No image available

$270,202
$786
91%
311$225❌❌❌Y / Y⭐️ 4.9 (63)
25 Min->Times Sq|Save on 2Day+ Stays

No image available

$267,445
$792
90%
311$225❌❌❌Y / Y⭐️ 4.8 (51)
Elegant 3Br Apt Yankee stadium

No image available

$42,372
$282
38%
3130$200❌❌✅Y / Y⭐️ 4.7 (24)
Entire and big apartment bronx

No image available

$27,171
$128
58%
311$0❌❌✅Y / Y⭐️ 4.5 (31)
☆Sun-Filled 3-Bedroom Apartment in Bronx☆

No image available

$53,099
$186
78%
3130$0❌❌❌N / Y⭐️ 4.8 (163)
Claremont Townhouse | 3-Bedroom Oasis in the Bronx

No image available

$69,226
$246
73%
3130$150❌❌✅N / Y⭐️ 4.9 (62)
NYC Paradise near metro with parking and laundry

No image available

$97,798
$395
63%
331$270❌❌❌Y / Y⭐️ 5 (41)
Newly Renovated 3 Bedroom Classic NYC Brownstone

No image available

$63,021
$200
85%
3130$75❌❌❌Y / Y⭐️ 4.7 (26)
☆3-Bedroom Spacious Apartment☆

No image available

$52,779
$175
71%
313$150❌❌❌N / Y⭐️ 4.8 (129)
Duplex Close to Times Sq|Save on Long Stays

No image available

$236,888
$642
97%
321$299❌❌❌Y / Y⭐️ 4.5 (9)
Rustic Sunset

No image available

$66,894
$294
60%
3130$90❌❌✅N / N⭐️ 4.5 (21)
!! Large 3 Bedroom Apartment in NYC!!

No image available

$54,312
$246
57%
314$100❌❌❌N / Y⭐️ 4.7 (32)
Apartment in New York

No image available

$91,929
$358
70%
3130$60❌❌✅Y / Y⭐️ 4.2 (5)
Exquisite 3 Bedrooms in Harlem

No image available

$156,101
$422
98%
312$130❌❌❌Y / Y⭐️ 4.9 (58)
Cheerful 3 bedroom NYC Home

No image available

$43,803
$176
68%
3131$0❌❌❌N / Y⭐️ 4.8 (36)
Duplex with Private Patio, Luxury home. Spacious.

No image available

$79,188
$412
47%
321$694❌❌✅Y / Y⭐️ 4.7 (94)
One of a Kind Duplex Apt

No image available

$156,527
$455
93%
322$300❌❌❌Y / Y⭐️ 4.7 (184)
Stylish Townhouse with outdoor patio and backyard

No image available

$245,593
$685
97%
335$230❌❌❌Y / Y⭐️ 4.9 (22)
Historic Brownstone - 3 Bedrooms

No image available

$62,861
$232
73%
3130$100❌❌✅N / Y⭐️ 4.8 (53)
3BR Duplex Sleeps 7 w/Outdoor Space-NYC Legal

No image available

$93,762
$377
66%
3230$300❌❌❌Y / Y⭐️ 4.8 (83)
Short Term Available -REACH OUT 4 bed Harlem Gem

No image available

$107,752
$413
70%
3130$150❌❌✅Y / Y⭐️ 4.4 (23)
3-Bedroom Apartment-t

No image available

$99,040
$492
55%
3130$0❌❌✅N / Y⭐️ 4 (1)
3-Bedroom-Home#

No image available

$24,505
$172
38%
3130$59❌❌✅N / Y⭐️ 5 (1)
Renovated Brownstone w Outdoor Space

No image available

$112,399
$370
83%
3230$0❌❌✅Y / Y⭐️ 4.5 (29)
ENJOY MANHATTAN NEAR TO YANKE STADIUM

No image available

$97,999
$236
100%
312$130❌❌❌N / Y⭐️ 4.7 (68)
Amazing, Renovated 3 bedroom Condo at West Harlem

No image available

$51,176
$175
79%
3130$250❌❌✅Y / Y⭐️ 4.7 (56)
Artist's Sun-filled Home

No image available

$66,227
$216
82%
3230$125❌❌❌Y / Y⭐️ 4.7 (31)
Bright Designer Cottage in Historic Harlem

No image available

$239,808
$685
95%
322$130❌❌✅Y / Y⭐️ 4.9 (31)
☀Bright Designer Oasis in the ❤ of Historic Harlem

No image available

$171,448
$478
98%
321$0❌❌✅Y / Y⭐️ 5 (67)
Modern 3BR in Upper Manhattan

No image available

$44,160
$120
98%
3130$275❌❌❌Y / Y⭐️ 5 (1)
Industrial Style High Ceiling Loft with Parking

No image available

$46,971
$186
69%
311$0❌❌❌N / Y⭐️ 4.5 (2)
3BR Oasis | Private Patio | 20 Min to Times Square

No image available

$126,808
$349
96%
313$199❌❌❌Y / Y⭐️ 4.2 (14)
Great place close to Manhatan

No image available

$79,020
$254
85%
321$0❌❌❌N / Y⭐️ 4.7 (3)
3 rooms+backyard 15 min to Time Square

No image available

$58,678
$178
79%
3231$180✅❌✅Y / Y⭐️ 4.6 (80)
Spacious Bronx Designer Duplex 15 min NYC sleeps 8

No image available

$41,476
$271
39%
311$150❌❌❌N / Y⭐️ 4.5 (74)
Light-filled townhouse in the heart of Harlem

No image available

$122,057
$500
66%
3230$250❌❌✅Y / Y⭐️ 5 (28)

Return Metrics

361.29% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$31,071$62,142$93,213$124,285$155,356$310,712$932,138
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$31,071$62,142$93,213$124,285$155,356$310,712$932,138

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

361.29%

Payback Period Days

101

Return on Investment

361.29%

property-location

381 E 158th St The Bronx, New York, 10451-4407

3 bed • 2 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$3,737

Zestimate

$101,052

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $176/night at 46% occupancy.Projected nightly rate is $379/night at 73% occupancy.

Top 53% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$108,454

Avg annual revenue

73%

Avg occupancy rate

$379

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

$100k

$185k

$275k

Sign up to see the data on 40 all comparables

$31,071

Profit

Revenue

$101,052

Operating Expenses

$25,137

Operating Income

$75,915

Net Effective Rent

$44,844

Profit (Cash Flow)

$31,071

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

361.29%

Payback Period Days

101

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service