BNBCalc Short Term Rental Rental Arbitrage Analysis 501 Rhoads Ave, Haddonfield, NJ, 08033

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$80,339

Profit (Cash Flow)

$33,895

Cash on Cash Return

394.1%

Annual Revenue

$80,339

AirDNA projects $112/night at 64% occupancy ($26,180). Airbtics projects $222/night at 68% occupancy ($55,137). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 78% occupancy rate, $282 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,245	$53,288	$83,531	$108,273
Occupancy	58%	70%	78%	88%
Nightly Rate	$132	$201	$282	$324

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Three bedroom, 1.5 bath condominium, 2nd floor.	$33,587	$135	65%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (133)
The Chill Pad Deluxe in Cherry Hill	$65,791	$188	93%	3	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (59)
3 bedroom, 2 full baths ranch	$84,411	$258	88%	3	2	5	$150	❌	❌	✅	Y / Y	⭐️ 5 (104)
Hole Four Golf Getaway	$107,850	$859	33%	3	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 0 (0)
Stylish, Fun and Cozy \| Pool table, Darts & PKG	$34,072	$118	65%	3	1	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (126)
Spacious 3 Bedrooms Townhouse in South Philly	$44,653	$147	77%	3	2.5	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (175)
Designer 3 BR Townhome w/ Beautiful Backyard!	$55,287	$402	35%	3	1.5	2	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Cozy 3B Townhouse Near Sport Complex & Casino	$31,604	$112	73%	3	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (183)
Historic House, Ideal Location	$28,236	$83	81%	3	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (746)
Zen Garden in the City	$58,670	$211	75%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (81)
Historic Old City Brownstone, Luxury PH+Roof Deck	$47,371	$219	57%	3	3	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (61)
Luxury Home \| Old City \| Hosted StayRafa \| Parking	$81,984	$293	73%	3	2.5	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (50)
Classic Passyunk Square Rowhome w/ Roof Deck!	$57,404	$217	72%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (113)
Riverview Retreat: 3BR Oasis w/ Rooftop & Garage	$62,952	$284	59%	3	3.5	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (53)
3B Townhouse near Sport Complex and Airport	$20,826	$105	48%	3	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (102)
Walk to South Philly's Best Restaurants & Bars!	$33,782	$152	58%	3	1.5	2	$101	❌	❌	❌	Y / Y	⭐️ 5 (150)
Double Decker Roofdeck! Gorgeous View in Passyunk!	$61,711	$282	57%	3	1.5	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (107)
3 BR Million-Dollar Loft \| Elevator \| Parking!	$106,360	$324	86%	3	2	3	$199	❌	❌	✅	Y / Y	⭐️ 5 (313)
Cheerful & Cozy 3BR / home with pool	$70,978	$295	64%	3	1	2	$98	✅	❌	❌	Y / Y	⭐️ 5 (110)
Exquisitely Designed w/Huge Roof Deck - Sleeps 11!	$34,838	$120	72%	3	3	1	$122	❌	❌	✅	Y / Y	⭐️ 5 (50)
Homey Park Front Hideaway with Free Street Parking	$40,476	$123	87%	3	3.5	1	$108	❌	❌	✅	Y / Y	⭐️ 5 (536)
Fabulously Designed Retreat w/Free Street Parking	$34,620	$119	77%	3	3	1	$98	❌	❌	❌	Y / Y	⭐️ 4.5 (183)
Spacious 3BR Oasis w/ Patio & Arcade Fun in Philly	$53,746	$187	77%	3	3	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (58)
Perfectly located 3BD + Furnished Patio! Sleeps 7!	$31,957	$114	72%	3	1.5	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (173)
South Philly - Pool Table - Deck - Sleeps 1 to7	$75,598	$306	64%	3	2.5	2	$162	✅	❌	✅	Y / Y	⭐️ 5 (81)
Right Over The Bridge - 8min to Downtown Philly	$28,494	$191	39%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (22)
Bright & Modern Home with Patio	$75,114	$296	68%	3	1	2	$101	❌	❌	✅	Y / Y	⭐️ 5 (63)
Old City Charm\| In Law Suite \|A+ Location	$120,953	$327	100%	3	3.5	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (79)
Society Hill, Historical Home, 3Bd/2.5Ba	$79,230	$346	62%	3	2.5	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (67)
OLD CITY GEM! GATED Parking + Roof Deck, Sleeps 9!	$81,796	$238	92%	3	2.5	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (505)
Private Rooftop w/ Cold Plunge: Modern Townhome	$45,785	$165	69%	3	3.5	2	$176	❌	❌	✅	Y / Y	⭐️ 5 (37)
Home away from home	$64,720	$233	73%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (37)
Classic Trinity Row Home Near Vibrant South Street	$24,968	$112	58%	3	1	2	$145	❌	❌	❌	N / Y	⭐️ 5 (137)
Clean/renovated	$52,902	$158	88%	3	1	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (60)
Exquisitely Designed 3BR/3BTH + Patio - Sleeps 9!	$27,039	$109	63%	3	3	1	$112	❌	❌	✅	Y / Y	⭐️ 5 (34)
Spacious 3Br 2.5Ba Free Parking, Centrally Located	$53,473	$165	87%	3	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (445)
Mercer House	$63,358	$277	60%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (28)
3 Mi to Center City: Philadelphia Townhome	$34,947	$242	37%	3	3.5	3	$181	❌	❌	✅	Y / Y	⭐️ 5 (14)
Welcome to Cooper River Park!	$82,716	$226	100%	3	1.5	2	$0	✅	❌	❌	N / Y	⭐️ 5 (55)

Return Metrics

394.12% 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)	$33,894	$67,789	$101,684	$135,579	$169,474	$338,949	$1,016,849
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	$33,894	$67,789	$101,684	$135,579	$169,474	$338,949	$1,016,849

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

394.12%

Payback Period Days

Return on Investment

394.12%

501 Rhoads Ave Haddonfield, New Jersey, 08033

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$80,339

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $112/night at 64% occupancy.Projected nightly rate is $222/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.

$55,323

Avg annual revenue

68%

Avg occupancy rate

$222

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

$50k

$85k

$120k

$33,895

Profit

Revenue

$80,339

Operating Expenses

$22,444

Operating Income

$57,895

Net Effective Rent

$24,000

Profit (Cash Flow)

$33,895

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

394.12%

Payback Period Days