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 5515 JFK Blvd E, West New York, NJ, 07093

4 bed โ€ข 2.5 bath โ€ข 10 guests โ€ข $4,300

BNB

Calc

Annual Revenue

$88,272

Profit (Cash Flow)

$13,197

Cash on Cash Return

123.0%

Annual Revenue

$88,272

AirDNA projects $326/night at 78% occupancy ($92,874). Airbtics projects $424/night at 57% occupancy ($88,272). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 57% occupancy rate, $424 rate per night.

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

Percentiles25%50%75%90%
Revenue$32,187$84,188$141,956$221,067
Occupancy30%60%73%86%
Nightly Rate$289$380$528$697

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
Amazing 4 bed/3 bath Apt 20 mins from Time Square

No image available

$134,191
$385
95%
434$160โŒโŒโŒY / Yโญ๏ธ 5 (103)
BEAUTIFUL FULLY RENOVATED 4-BEDROOM APARTMENT.

No image available

$78,676
$255
84%
413$139โŒโŒโŒN / Yโญ๏ธ 5 (154)
15Mins to Times Square w/Manhattan & Water Views

No image available

$65,157
$252
69%
413$300โŒโŒโŒY / Yโญ๏ธ 4.5 (14)
Group Retreat 15Min > NYC, MetLife, Mall + Parking

No image available

$97,650
$355
73%
41.51$147โŒโŒโŒN / Yโญ๏ธ 4.5 (66)
BEAUTIFUL 4 BEDROOM APARTMENT FULLY RENOVATED!!!!!

No image available

$79,606
$251
86%
423$149โŒโŒโŒN / Yโญ๏ธ 5 (134)
Entire residential home 4BR 15 mins to New York

No image available

$78,264
$348
61%
422$175โŒโŒโŒN / Yโญ๏ธ 5 (74)
Spacious 4 bed 2.5 bath close to NYC FREE Parking!

No image available

$80,340
$410
52%
433$150โŒโŒโœ…Y / Yโญ๏ธ 4.8 (100)
#Apartment 10 minutes from NYC

No image available

$50,437
$321
42%
41.530$125โŒโŒโŒY / Yโญ๏ธ 4.5 (66)
#Entire Apartment 10 min from NYC

No image available

$73,857
$338
59%
4230$100โŒโŒโŒY / Yโญ๏ธ 4.5 (87)
15Mins to Times Square w/Manhattan & River Views

No image available

$41,092
$172
63%
413$300โŒโŒโŒY / Yโญ๏ธ 4.4 (23)
Perfect 4BR ยท 25 min to NYC

No image available

$105,700
$380
76%
423$0โŒโŒโŒY / Yโญ๏ธ 5 (38)
NYC 4BR Home ~Backyard~ Parking

No image available

$110,480
$387
78%
43.51$0โŒโŒโœ…Y / Yโญ๏ธ 5 (41)
Panoramic Views of NYC+FREE Parking!

No image available

$62,410
$294
58%
415$0โŒโŒโœ…Y / Yโญ๏ธ 4.8 (21)
Luxurious 4BD APT + EV Parking

No image available

$89,981
$447
55%
423$0โŒโŒโŒY / Yโญ๏ธ 5 (22)
Unique Private Home near NYC, MetLife & DreamMall

No image available

$127,101
$451
77%
421$0โŒโŒโŒY / Yโญ๏ธ 5 (25)
4 bedroom apartment minutes away from NYC &MetLife

No image available

$74,605
$224
91%
412$0โŒโŒโŒN / Yโญ๏ธ 5 (48)
Spacious apartment near NYC+FREE Parking

No image available

$64,435
$557
31%
434$120โŒโŒโœ…Y / Yโญ๏ธ 5 (1)
Luxury PH - Best NYC Skyline

No image available

$157,234
$716
60%
42.54$0โœ…โŒโŒY / Yโญ๏ธ 5 (13)
New! Spacious 4BR, 7 beds home very near NYC

No image available

$75,028
$456
44%
433$120โŒโŒโœ…Y / Yโญ๏ธ 5 (10)
NYC 20 Min, Luxe Style, W/D in Unit, & 5 BEDS! FL2

No image available

$76,216
$244
84%
4130$50โŒโŒโŒY / Yโญ๏ธ 5 (44)
Entire Place in West New York NJ

No image available

$111,996
$306
100%
413$0โŒโŒโœ…Y / Yโญ๏ธ 0 (2)
Budget Group Deal visiting NYC

No image available

$64,736
$178
99%
411$50โŒโŒโŒN / Yโญ๏ธ 5 (1)
New 4BR, 20min to NYC, Sleeps 12, Parking & Patio

No image available

$70,551
$316
61%
433$0โŒโŒโŒY / Yโญ๏ธ 5 (14)
Spacious house and 3 br apt close to NYC

No image available

$132,172
$737
49%
421$0โŒโŒโœ…Y / Yโญ๏ธ 0 (0)
Skyline View 20 minutes to Time Square

No image available

$64,182
$274
64%
441$0โŒโŒโœ…Y / Yโญ๏ธ 0 (0)
Patio, Modern Design - Manhattan

No image available

$133,045
$577
63%
432$0โŒโŒโŒY / Yโญ๏ธ 0 (0)
NYC Views, Luxury Townhouse Minutes To City Center

No image available

$178,059
$695
70%
423$160โŒโŒโŒY / Yโญ๏ธ 4.8 (198)
Gotham House III by RoveTravel | Lux 4BR PH w/Roof

No image available

$234,270
$889
72%
4330$450โŒโŒโœ…Y / Yโญ๏ธ 5 (6)
Fashion inspired apt w/ NYC view

No image available

$72,203
$274
72%
423$0โŒโŒโœ…N / Yโญ๏ธ 5 (8)
Spacious 4 br 1.5 bath w/ NYC views+Free parking!

No image available

$86,286
$575
41%
422$0โŒโŒโœ…Y / Yโญ๏ธ 4.9 (26)

Return Metrics

123.04% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$13,196$26,393$39,590$52,787$65,983$131,967$395,903
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$129$261$398$539$684$1,478$6,137
Total Return$13,325$26,655$39,989$53,326$66,668$133,446$402,040

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

123.04%

Payback Period Days

296

Return on Investment

124.24%

property-location

5515 JFK Blvd E West New York, New Jersey, 07093

4 bed โ€ข 2.5 bath โ€ข 10 guests

Agent

Inquire about this property

Contact Agent

$88,272

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $326/night at 78% occupancy ($92,874.24). Airbtics projects $424/night at 57% occupancy ($88,272).

Top 56% 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.

$83,371

Avg annual revenue

57%

Avg occupancy rate

$424

Avg nightly rate


๐ŸŠโ€โ™‚๏ธ Pool
๐Ÿ› Hot tub
๐Ÿถ Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$95k

$160k

$235k

Sign up to see the data on 40 all comparables

$13,197

Profit

Revenue

$88,272

Operating Expenses

$23,475

Operating Income

$64,797

Net Effective Rent

$51,600

Profit (Cash Flow)

$13,197

$10,725

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$100

Total

$10,725

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

123.04%

Payback Period Days

296