BNBCalc Short Term Rental Rental Arbitrage Analysis 55 River Dr S, Jersey City, NJ 07310, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$89,247

Profit (Cash Flow)

$21,965

Cash on Cash Return

218.8%

Annual Revenue

$89,247

AirDNA projects $543/night at 45% occupancy ($89,247).

BNB Calc projects a 45% occupancy rate, $543 rate per night.

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

Return Metrics

218.77% 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)	$21,965	$43,930	$65,895	$87,860	$109,826	$219,652	$658,956
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	$21,965	$43,930	$65,895	$87,860	$109,826	$219,652	$658,956

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

218.77%

Payback Period Days

166

Return on Investment

218.77%

55 River Dr S Jersey City, New Jersey, 07310

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Jersey City

Guide

Zoning

Market

Guide

Laws

Market Data

$89,247

Annual Revenue

Projected nightly rate is $543/night at 45% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,965

Profit

Revenue

$89,247

Operating Expenses

$23,002

Operating Income

$66,245

Net Effective Rent

$44,280

Profit (Cash Flow)

$21,965

$10,040

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$3,790

Total

$10,040

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

218.77%

Payback Period Days

166