BNBCalc Short Term Rental Rental Arbitrage Analysis 552 19th St, Niagara Falls, NY, 14301

2 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$19,939

Profit (Cash Flow)

-$5,993

Cash on Cash Return

-92.6%

Annual Revenue

$19,939

AirDNA projects $132/night at 53% occupancy ($25,552). Airbtics projects $103/night at 53% occupancy ($19,938). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 53% occupancy rate, $103 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,705	$19,745	$30,581	$42,624
Occupancy	41%	52%	68%	79%
Nightly Rate	$85	$96	$115	$139

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful 2 bedroom, 2nd Floor with free parking.	$15,451	$84	45%	2	1	1	$87	❌	❌	❌	N / Y	⭐️ 4 (35)
A Wonder-Fall Place Niagara USA	$23,192	$79	76%	2	1	2	$85	❌	❌	❌	N / Y	⭐️ 5 (90)
Home away home at Niagara View @ 16th, up-to 8 Ppl	$22,736	$105	54%	2	1	1	$120	❌	❌	✅	N / N	⭐️ 4.5 (34)
Tea Leaf #1 - 7 min to Falls! (USA)	$16,435	$94	42%	2	1	2	$55	❌	❌	❌	N / Y	⭐️ 5 (337)
Affordable Entire Place in Niagara Falls (USA)!!	$26,445	$86	79%	2	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (632)
Entire Condo Minutes from Niagara Falls (USA)	$21,455	$71	75%	2	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (556)
Niagara Romance	$34,225	$133	68%	2	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (128)
Tea Leaf #2 - 7 min to Falls! (USA)	$19,614	$87	55%	2	1	1	$55	❌	❌	❌	N / Y	⭐️ 5 (386)
Modern Luxury Home 2 miles from the Falls	$27,666	$137	55%	2	1	1	$3	❌	❌	✅	Y / Y	⭐️ 4.5 (248)
Newly Renovated Safe 2 Bedroom Unit - USA Side	$17,725	$78	54%	2	1	1	$100	❌	❌	✅	N / Y	⭐️ 5 (43)
Airbnb at American Falls	$26,352	$90	80%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (248)
5 Minutes to Niagara Wonder-Falls Adventures	$21,360	$114	46%	2	1	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (95)
Cheerful 2 bedroom, First Floor with free parking.	$11,898	$71	38%	2	1	1	$87	❌	❌	❌	N / N	⭐️ 4.7 (31)
King's Retreat on Welch 2BR Lower w/King Bed	$30,234	$118	66%	2	1	1	$60	❌	❌	❌	N / Y	⭐️ 5 (56)
Peaceful & Cozy unit *Only 3 minutes to the Falls‼️	$19,716	$72	65%	2	1	2	$60	❌	❌	❌	N / N	⭐️ 4.5 (116)
LR Home in Niagara Falls, USA	$19,521	$84	59%	2	1	1	$45	❌	❌	❌	N / N	⭐️ 4.5 (37)
6 Minutes from the Falls	$19,501	$95	50%	2	1	1	$55	❌	❌	❌	N / Y	⭐️ 5 (73)
USA: Blue Door Bungalow: 5 min to Niagara Falls	$28,924	$105	74%	2	1	2	$30	❌	❌	❌	N / Y	⭐️ 5 (292)
‼️Relaxing Unit 3 mins from the Falls & Casino‼️	$18,512	$64	71%	2	1	2	$60	❌	❌	❌	N / N	⭐️ 4.5 (102)
Comfy getaway at falls!	$20,697	$108	48%	2	1	1	$60	❌	❌	✅	N / N	⭐️ 4.5 (17)
Simple, eclectic, 2 bed apt: Niagara Falls, USA	$31,197	$181	46%	2	1	2	$90	❌	❌	✅	N / Y	⭐️ 4.5 (19)
H2O Haven: 5 minutes to Niagara Falls	$50,818	$147	83%	2	1.5	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (84)
Chic and Cozy at Niagara Falls USA 5-min drive	$15,054	$94	38%	2	1	1	$59	❌	❌	❌	N / Y	⭐️ 4.5 (260)
Cozy Updated Niagra Falls Duplex	$20,322	$102	41%	2	1	4	$125	❌	❌	❌	Y / Y	⭐️ 0 (1)
Cute and cozy at Niagara Falls USA 5-min drive	$14,308	$92	35%	2	1	1	$59	❌	❌	❌	N / Y	⭐️ 4.5 (156)
Cheerful 2 bedroom cottage residential home cozy	$24,865	$86	79%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (46)
USA Getaway* Whole House Clean and Sanitized	$11,837	$83	37%	2	1	1	$49	❌	❌	❌	N / Y	⭐️ 4.8 (361)
Cozy 2 bedroom apartment	$23,157	$107	57%	2	1	1	$35	❌	❌	✅	N / N	⭐️ 4.5 (39)
Cozy Entire 2 Bedroom Home Close to River (USA)	$34,266	$103	82%	2	2	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (261)
Orchard West - Minutes to the Falls	$19,763	$114	44%	2	1	2	$65	❌	❌	❌	N / Y	⭐️ 4.5 (175)
Simple Extended Stay 2 Bedroom \| Niagara Falls USA	$17,653	$88	54%	2	1	7	$80	❌	❌	✅	Y / Y	⭐️ 5 (8)
King's Nook on Welch - 2 BR Upper w/King Bed	$22,959	$123	51%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (31)
Lovely 2 beds room unit #1 FL in Niagara Falls.	$10,098	$87	30%	2	1	2	$75	❌	❌	❌	N / N	⭐️ 4 (17)
Maple House	$40,864	$145	77%	2	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Comfortable Upper on 19th	$17,437	$82	50%	2	1	1	$50	❌	❌	✅	N / N	⭐️ 3.8 (12)
Niagara River Retreat	$19,214	$125	42%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Niagara View Blue bird Vacation(H)	$18,822	$139	37%	2	1	1	$0	❌	❌	✅	N / N	⭐️ 0 (3)

Return Metrics

-92.56% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,993	-$11,986	-$17,980	-$23,973	-$29,966	-$59,933	-$179,800
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	-$5,993	-$11,986	-$17,980	-$23,973	-$29,966	-$59,933	-$179,800

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-92.56%

Payback Period Days

Return on Investment

-92.56%

552 19th St 2 Niagara Falls, New York, 14301

2 bed • 1.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Niagara Falls

Zoning

Laws

$19,939

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $132/night at 53% occupancy.Projected nightly rate is $103/night at 53% occupancy.

Occupancy Rate

Top 48% 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.

$21,677

Avg annual revenue

53%

Avg occupancy rate

$103

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

$5k

$20k

$35k

$50k

-$5,993

Profit

Revenue

$19,939

Operating Expenses

$14,592

Operating Income

$5,347

Net Effective Rent

$11,340

Profit (Cash Flow)

-$5,993

$6,475

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

$100

Total

$6,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-92.56%

Payback Period Days