BNBCalc Short Term Rental Investment Analysis New Jersey 5, Palisades Park, NJ

2 bed • 1.5 bath • 4 guests • $600,000

BNB

Calc

Annual Revenue

$60,192

Profit (Cash Flow)

$32,747

Cap Rate

6.4%

Annual Revenue

$60,192

AirDNA projects $162/night at 66% occupancy ($39,051). Airbtics projects $206/night at 80% occupancy ($60,192). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 80% occupancy rate, $206 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,518	$57,622	$81,317	$119,256
Occupancy	72%	82%	92%	97%
Nightly Rate	$151	$188	$236	$330

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming Glam Apt for 6 - by NYC	$58,519	$200	78%	2	1	2	$70	❌	❌	✅	N / Y	⭐️ 5 (24)
Cozy & Quiet 2 Bedroom 20 Minutes to NYC	$54,878	$188	78%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (47)
Gorgeous, 2 Bedroom walking distance to GWB!	$75,777	$220	90%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (121)
2 BR-2B Apt\|15 min to NYC\|Parking\|Book Now!	$47,115	$128	98%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (144)
Beautiful 2-BDRM Brownstone Apartment	$59,125	$164	98%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (254)
Cozy,2/1 Beds-Bath North Bergen, Great Location.	$52,695	$152	94%	2	1	2	$100	❌	❌	✅	N / Y	⭐️ 5 (153)
Cozy Home, 17 min from NYC, 2 Parking Spaces	$66,070	$199	88%	2	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (78)
“Cozy Teaneck stay, close to NYC & Family-Friendly	$66,467	$242	73%	2	1	2	$100	✅	❌	❌	N / Y	⭐️ 5 (42)
LUX 3 BDRMs 2APTS 25 MIN to TimesSquare	$100,217	$302	90%	2	1	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (50)
Entire Apartment Central Park North/LEGO/Breakfast	$68,663	$222	83%	2	1	1	$70	❌	❌	❌	Y / N	⭐️ 4.5 (58)
Newly Renovated: 2BR Haven Walk to Columbia Uni	$141,247	$394	97%	2	1	2	$110	❌	❌	✅	N / Y	⭐️ 5 (68)
Off NYC - 2-Bedroom Amazing Bargain	$42,499	$165	69%	2	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (209)
Clean,Cozy, Safe 2 Bdrm Apt Minutes from NYC	$39,174	$168	60%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Beautiful 2 bedroom 2 bathroom near NYC	$59,660	$199	80%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (133)
LOVELY THIRD FLOOR 2 BEDROOM APT	$70,081	$235	81%	2	1	4	$189	❌	❌	❌	N / Y	⭐️ 4.5 (37)
Elegant 2BR Apt. near the George Washington Bridge	$62,080	$188	87%	2	1	1	$119	❌	❌	✅	Y / Y	⭐️ 5 (121)
Charming Queen 2BDR 3 beds 25m NYC -American Dream	$52,546	$189	73%	2	1	1	$110	❌	❌	❌	N / Y	⭐️ 4.5 (46)
Only 5 miles from Times Square- Sunny 2 BR	$53,045	$146	99%	2	1	3	$65	❌	❌	❌	N / Y	⭐️ 5 (485)
Cozy & modern ground floor apt close to NYC.	$48,064	$140	92%	2	1	3	$120	❌	❌	✅	N / Y	⭐️ 5 (223)
Lovely two bedroom with patio.	$84,239	$383	59%	2	1	5	$175	❌	❌	❌	N / Y	⭐️ 5 (91)
Modern Apartment Close to NYC	$37,445	$106	94%	2	1	2	$99	❌	❌	❌	N / Y	⭐️ 4.5 (95)
Cozy, 2 bed 1 bath/no kitchen. apt sky view.	$33,204	$108	82%	2	1	2	$80	❌	❌	✅	N / Y	⭐️ 4.5 (134)
Private Retreat Minutes From NYC	$39,441	$169	60%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (92)
Cozy 2BR Apartment Close to NYC	$40,753	$121	89%	2	1	2	$120	❌	❌	❌	N / Y	⭐️ 4.8 (62)
Madison Ave Oasis	$96,785	$292	89%	2	1	2	$185	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Modern Manhattan Stay	$35,136	$150	64%	2	1	30	$125	❌	❌	❌	N / Y	⭐️ 0 (2)
7 Guest Apt! 23 Min to NYC ! FREE parking	$42,726	$140	79%	2	1	1	$80	❌	❌	✅	N / N	⭐️ 4.5 (89)
2 Bedroom house with outdoor space, close to NYC	$53,497	$153	94%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (103)
Chill spot, just outside NYC	$46,735	$133	93%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (410)
Central Park Apt In NYC	$91,647	$249	100%	2	1	2	$100	❌	❌	✅	N / Y	⭐️ 4.5 (76)
RandRonMountMorris,	$76,435	$227	92%	2	1	3	$0	❌	❌	❌	N / Y	⭐️ 4 (39)
Cozy Chic 2 Br 25 min from Times Square	$34,421	$120	77%	2	1	1	$75	❌	❌	❌	N / Y	⭐️ 5 (227)
Modern house for 8 ppl 20 min to Times Square	$58,943	$193	80%	2	1	1	$120	❌	❌	✅	N / Y	⭐️ 4.5 (35)
Casa de Paz I — Min to NYC/American Dream Mall	$77,044	$334	61%	2	1	1	$230	❌	❌	❌	N / Y	⭐️ 5 (34)
2 bedrooms.	$44,700	$272	44%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (71)
Gorgeous two bedroom. Perfect location	$81,614	$330	67%	2	1	3	$145	❌	❌	❌	Y / Y	⭐️ 5 (23)
Luxe 2 Bedroom Condo 20 min to NYC w. Parking	$57,935	$170	88%	2	1	3	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
Elegant Uptown Historic District Garden Suite	$78,241	$353	60%	2	1	4	$120	❌	❌	✅	Y / Y	⭐️ 5 (134)
Beautiful 2bdrm Apt 15min from NYC w/Parking	$76,596	$226	91%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (79)
Lovely basement apartment 5 minutes drive to NYC	$37,545	$177	55%	2	1	3	$175	❌	❌	❌	Y / Y	⭐️ 4.3 (15)

Return Metrics

22.68% 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)	$32,747	$65,494	$98,241	$130,988	$163,736	$327,472	$982,416
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$480,000	$480,000	$480,000	$480,000	$480,000	$480,000	$480,000
Down Payment	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$650,747	$702,034	$753,877	$806,294	$859,300	$1,133,822	$2,438,774

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.68%

Cap Rate

6.44%

Return on Investment

39.23%

New Jersey 5 Palisades Park, New Jersey

2 bed • 1.5 bath • 4 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

-$1,786

Annual Profit

6.4%

Cap Rate

22.7%

Cash on Cash

$60,192

Annual Revenue

BNBCalc predicts this property will get $206 per night with 80% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% 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.

$61,075

Avg annual revenue

80%

Avg occupancy rate

$206

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

$30k

$70k

$105k

$140k

$32,747

Profit

Revenue

$60,192

Operating Expenses

$21,505

Operating Income

$38,687

Mortgage & Taxes

$5,940

Profit (Cash Flow)

$32,747

$126,375

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$6,375

Total

$126,375

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.68%

Cap Rate

6.44%

Return on Investment

39.23%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$62,108

Your adjusted annual income

$150,000 - $62,108 = $87,892

Taxes on $87,892 (30%)

$26,368

Your old tax bill

$45,000

Your new tax bill

$26,368

Estimated tax savings

$18,632

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