BNBCalc Short Term Rental Investment Analysis 89 Jordan Ave

2 bed • 2 bath • 6 guests • $2,650

BNB

Calc

Annual Revenue

$53,786

Profit (Cash Flow)

$32,935

Cap Rate

1249.6%

Annual Revenue

$53,786

AirDNA projects $199/night at 74% occupancy ($53,785). Airbtics projects $161/night at 64% occupancy ($37,634). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $199 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,440	$40,293	$58,213	$66,117
Occupancy	42%	69%	88%	94%
Nightly Rate	$144	$158	$179	$190

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
⭐Minutes to NYC⭐ Brownstone beauty \| FREE PARKING	$56,467	$165	93%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (305)
Stylish 2BR w/ Rooftop Terrace, Gym, & View of NYC	$50,008	$180	73%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Brand new apt close to Manhattan	$44,382	$129	94%	2	1	30	$175	❌	❌	✅	N / Y	⭐️ 4 (3)
Beautiful and cozy 2 bdrm apt. in Journal Square	$48,823	$188	70%	2	1	1	$59	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Stylish & Chic 2 bedroom w/balcony in Jersey City	$43,452	$212	56%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Brand new apt close to Manhattan	$29,367	$118	68%	2	1	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Brand new apt close to Manhattan	$64,203	$179	98%	2	1	30	$175	❌	❌	✅	N / Y	⭐️ 5 (1)
Cozy 2BR: Quick NYC Train Access	$24,032	$143	38%	2	1	3	$150	❌	❌	❌	N / Y	⭐️ 5 (2)

Return Metrics

463.25% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$32,934	$65,869	$98,804	$131,739	$164,674	$329,349	$988,047
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,120	$2,120	$2,120	$2,120	$2,120	$2,120	$2,120
Down Payment	$530	$530	$530	$530	$530	$530	$530
Property Appreciation	$79	$161	$245	$332	$422	$911	$3,782
Total Return	$35,664	$68,681	$101,700	$134,722	$167,746	$332,910	$994,479

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

463.25%

Cap Rate

1,249.57%

Return on Investment

464.73%

89 Jordan Ave Jersey City, New Jersey, 07306

2 bed • 2 bath • 6 guests

Purchase Price

Est. $13/mo

Inquire about this property

Contact Agent

$468,700

Zestimate

Jersey City

Guide

Zoning

Market

Guide

Laws

Market Data

$53,786

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $199/night at 74% occupancy ($53,785.83). Airbtics projects $161/night at 64% occupancy ($37,634).

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$39,092

Avg annual revenue

64%

Avg occupancy rate

$161

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

$15k

$30k

$45k

$65k

$32,935

Profit

Revenue

$53,786

Operating Expenses

$20,672

Operating Income

$33,114

Mortgage & Taxes

$179

Profit (Cash Flow)

$32,935

$7,110

Cash Investment

Down Payment

$530

Renos & Furnishing

$6,500

Closing Costs

$80

Total

$7,110

DSCR Ratio

Strong

185.24

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

463.25%

Cap Rate

1,249.57%

Return on Investment

464.73%

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

$126

Deductible property tax

$26

Your total deduction

-$32,056

Your adjusted annual income

$150,000 - -$32,056 = $182,056

Taxes on $182,056 (30%)

$54,617

Your old tax bill

$45,000

Your new tax bill

$54,617

Estimated tax savings

-$9,617

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:

6,200 sqft

Year built:

1900

Size:

1,869 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
65 Tuers Ave	3	1	1,268	-	3,400	1910	$0	397
177 Summit Ave	3	-	2,057	-	1,748	1880	$800,000	-
23 Highland Ave	4	-	1,829	-	3,550	1895	$1,175,000	-
210 Summit Ave	5	-	1,904	-	1,655	1910	$295,000	-
211 Beacon Ave	2	2	1,178	-	1,500	1900	$500,000	202
293 5th St	3	2	1,024	-	1,500	1900	$1,300,000	123
313 Varick St	3	4	3,097	-	1,500	1900	$2,875,000	60
14 Jones Pl	-	-	0	-	12,714	-	$0	-
52 Storms Ave # 5	4	1	1,912	-	2,295	1906	$375,000	119
783 Montgomery St	5	-	1,401	-	1,500	1925	$0	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 6,200 sqft

Building area: 1,869 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 06 12202-0000-00029- 01

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $2,691,000

County Est. Land Value: $2,641,000

Assessed Land Value: $2,641,000

County Est. Structure Value: $50,000

Market Estimate: $714,465