BNBCalc Short Term Rental Investment Analysis 700 Schuyler Ave Unit D36, Kearny, NJ, 07032

2 bed • 1 bath • 6 guests • $350,000

BNB

Calc

Annual Revenue

$45,900

Profit (Cash Flow)

$2,643

Cap Rate

7.5%

Annual Revenue

$45,900

AirDNA projects $172/night at 70% occupancy ($43,975). Airbtics projects $181/night at 72% occupancy ($47,598). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, $177 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,698	$48,361	$66,388	$90,468
Occupancy	63%	77%	85%	91%
Nightly Rate	$137	$166	$206	$261

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entire One-Family house by Metlife/NYC w/ driveway	$33,397	$99	86%	2	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
#3 🌞 Bright 2BR2BT w/ KingBd near NYC & Am. Dream	$45,430	$168	70%	2	2	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (118)
15 min from New York City/walk to Redbull Stadium	$42,810	$240	47%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (21)
2Days+ 20%, 2 Apts 6 beds 2 bath By EWR, Sleeps 12	$67,801	$518	34%	2	2	1	$175	❌	❌	❌	N / Y	⭐️ 0 (0)
Kislak 407 Stunning 2BR with Den Corner Apt Retrea	$42,744	$234	48%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (17)
NY Inspired! 2BR Cozy and Urban next to Manhattan!	$55,419	$165	90%	2	2	1	$89	❌	❌	✅	Y / Y	⭐️ 4.8 (124)
Elegant Modern 2 bed 2 bath Loft apartment	$56,354	$190	80%	2	2	2	$60	✅	❌	✅	Y / Y	⭐️ 4.9 (121)
Restful Nest - Minimalist 2BR Tranquil Space	$53,343	$182	74%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (196)
Central 2 bed 2 bath -FREE Parking - 20 min to NYC	$75,550	$251	77%	2	2	3	$160	✅	❌	❌	Y / Y	⭐️ 4.9 (75)
Free Parking~2bath~Pool Table~NYC 30min~EWR 10min	$71,884	$205	92%	2	2	1	$119	✅	❌	❌	Y / Y	⭐️ 4.9 (69)
Perose Pleasant Blue\|2 Bd\|2 Ba\|Pkg\|5 min Newark AP	$41,049	$167	65%	2	2	1	$165	❌	❌	✅	Y / Y	⭐️ 4.7 (13)
Luxury NYC Express - 15 min away	$34,204	$183	49%	2	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (14)
Entire Apt/2bd 2bth/Amer. Dream Mall/Nyc/EWR Airpt	$60,659	$177	91%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (32)
Peaceful 2 Bedroom Apartment in Amenity Building	$88,902	$312	74%	2	2	4	$150	✅	❌	✅	Y / Y	⭐️ 5 (106)
NY NY! Thematic 2Br apt near NY	$59,073	$174	91%	2	2	1	$89	❌	❌	✅	Y / Y	⭐️ 4.8 (108)
Kislak 507 Stunning 2BR with Den Corner Apt Retrea	$30,544	$235	33%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Urban Oasis at Ironbound Lofts	$44,683	$149	80%	2	2	2	$60	✅	❌	✅	Y / Y	⭐️ 4.8 (42)
Luxury-2KINGS bed , 2 BATH 6 mins EWR/NYC Newark	$22,313	$169	34%	2	2	3	$90	❌	❌	✅	Y / Y	⭐️ 3 (1)
The Lennox Stay - 2 King Beds ☆Close to EWR	$94,326	$283	89%	2	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (110)
The Lennox Stay - Lovely 2Bedroom/2Bath	$63,033	$210	79%	2	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (90)
Nest Away 3 Queen Beds•Near EWR•NYC•Penn Free Park	$74,007	$259	77%	2	2	2	$99	✅	❌	✅	Y / Y	⭐️ 4.9 (45)
Luxe 2 BR Apt Near NYC/EWR	$36,843	$112	85%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (75)
Loveable 2 bedroom/2 bathroom Apt near Prudential	$42,031	$155	67%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Lofts Industrial Modern 2 Bedroom 2 bath Loft Apt	$50,129	$149	91%	2	2	2	$60	✅	❌	✅	Y / Y	⭐️ 4.9 (85)
The Lennox Stay - 2 King Beds ☆ Near EWR	$86,009	$279	81%	2	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (112)
Perose Place\|InstaWorthy\|2BR\|2BA\|5 Min EWR\|Parking	$58,336	$192	80%	2	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (67)
Comfortable and quiet Apartment.	$26,676	$106	66%	2	1	1	$70	❌	❌	❌	N / Y	⭐️ 4.7 (78)
Spacious 2-bedroom apartment with great amenities	$44,443	$152	78%	2	1	3	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
Lovely 2 bedroom Studio With free parking	$29,493	$89	85%	2	1	2	$75	❌	❌	❌	N / N	⭐️ 4.8 (138)
The Traveler's Paradise 25 Mins to NYC	$32,227	$119	71%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
2 bedroom 1 bath a walk to NYC Path train to NYC	$41,342	$141	78%	2	1	3	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (125)
Modern1 Getaway 2BR/1BTH close to NYC	$41,500	$119	92%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Copa Cabana	$22,101	$88	64%	2	1	1	$48	❌	❌	❌	N / Y	⭐️ 4.8 (83)
SALE!! 🧱Brick City Bungalow🛎🗝 20 mins from NYC!!🌇	$38,577	$161	61%	2	1	2	$105	❌	❌	✅	N / Y	⭐️ 4.8 (121)
Cozy 2 bedrooms apartment near nyc w/free parking	$25,364	$126	55%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.8 (121)
Save 20% Book 2days+, Sleeps 8, Park on St. Free,	$28,796	$114	60%	2	1	1	$99	❌	❌	❌	N / Y	⭐️ 4.7 (42)
Cozy 2 bedrooms apartment w/free parking near NYC	$25,697	$119	59%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.9 (141)
Amazing Location! All renovated 2BR Next to NYC	$49,010	$155	85%	2	1	1	$79	❌	❌	✅	Y / Y	⭐️ 4.8 (183)
2 Br apt - Close to NYC and International Airport	$45,319	$151	79%	2	1	1	$79	❌	❌	✅	Y / Y	⭐️ 4.8 (170)
Charming and comfy 2BR unit. Just 8 miles from NYC	$51,119	$160	85%	2	1	1	$79	❌	❌	✅	Y / Y	⭐️ 4.8 (125)

Return Metrics

3.04% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,643	$5,286	$7,929	$10,573	$13,216	$26,432	$79,298
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$363,143	$376,601	$390,384	$404,501	$418,962	$496,803	$928,840

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.04%

Cap Rate

7.5%

Return on Investment

19.11%

700 Schuyler Ave Kearny, New Jersey, 07032

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$2,643

Annual Profit

7.5%

Cap Rate

3.0%

Cash on Cash

$45,900

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $172/night at 70% occupancy.Projected nightly rate is $181/night at 72% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$48,313

Avg annual revenue

72%

Avg occupancy rate

$181

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

$45k

$70k

$95k

$2,643

Profit

Revenue

$45,900

Operating Expenses

$19,647

Operating Income

$26,253

Mortgage & Taxes

$23,610

Profit (Cash Flow)

$2,643

$86,750

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$6,250

Closing Costs

$10,500

Total

$86,750

DSCR Ratio

Acceptable

1.11

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.04%

Cap Rate

7.5%

Return on Investment

19.11%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$16,611

Deductible property tax

$3,465

Your total deduction

$32,893

Your adjusted annual income

$150,000 - $32,893 = $117,107

Taxes on $117,107 (30%)

$35,132

Your old tax bill

$45,000

Your new tax bill

$35,132

Estimated tax savings

$9,868

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Kearny High School with 3/10 star rating