BNBCalc Short Term Rental Investment Analysis Pier 11/Wall Street - Hoboken/NJ Transit Terminal, New York, NY,

1 bed • 1 bath • 1 guests • $200

BNB

Calc

Annual Revenue

$93,919

Profit (Cash Flow)

$68,016

Cap Rate

34014.7%

Annual Revenue

$93,919

Airbtics projects $258/night at 66% occupancy ($62,193). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 86% occupancy rate, $299 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,118	$67,136	$95,759	$140,602
Occupancy	48%	71%	86%	94%
Nightly Rate	$185	$254	$299	$403

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sonder Battery Park \| 1BR Apartment w/ Park View	$85,084	$287	81%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (21)
Garden Studio Minutes to Lower Manhattan	$37,222	$113	90%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (306)
Sonder Battery Park \| One-Bedroom Apartment	$101,674	$463	60%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (64)
Cozy Studio Minutes to NY in Historic Neighborhood	$37,947	$108	96%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (420)
Home on the Hudson	$87,705	$288	80%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (27)
Big 1 Bedroom in Financial Dist.	$95,526	$261	100%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Sonder Battery Park \| 1BR w/ Courtyard View	$129,065	$464	76%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
Bright Loft Studio with great view in NYC	$23,794	$197	33%	1	1	30	$180	✅	❌	✅	Y / Y	⭐️ 5 (12)
Sonder Battery Park \| Extended Stay 1BR Apartment	$45,326	$258	48%	1	1	29	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
Huge 1 bdrm in Battery City Park. Lots of light	$35,331	$197	49%	1	1	30	$140	❌	❌	✅	Y / N	⭐️ 5 (2)
Newly renovated, KING bed w/ laundry - mins to NYC	$57,524	$169	93%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Beautiful waterfront Oasis in Battery Park	$106,150	$299	97%	1	1	30	$125	❌	❌	❌	Y / Y	⭐️ 5 (6)
Suite Spot in Tribeca	$66,355	$185	98%	1	1	30	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Beautiful Skyline views Apt at luxury building	$79,649	$279	78%	1	1	30	$250	✅	❌	✅	Y / Y	⭐️ 0 (1)
Cozy JC Apt Minutes to NYC	$55,632	$200	76%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
⭐ Freedom Tower view in ❤️ of NYC ⭐	$68,080	$209	89%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Blueground \| FiDi, gym & roof deck	$59,183	$385	42%	1	1	31	$485	❌	❌	✅	Y / Y	⭐️ 0 (0)
1BR Luxury Condo - Downtown Manhattan, W Residence	$87,342	$314	76%	1	1	30	$199	❌	❌	❌	Y / Y	⭐️ 0 (2)
Beautiful Wall St. Apartment, Elegant Boho Oasis	$40,355	$149	74%	1	1	30	$175	✅	❌	❌	Y / Y	⭐️ 0 (1)
Lower Manhattan pad	$42,529	$140	83%	1	1	30	$50	❌	❌	❌	Y / Y	⭐️ 0 (1)
Great location near Manhattan NY	$62,220	$250	68%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Charming Waterfront Retreat with NYC view	$62,034	$339	50%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
Beautiful Wall Street and Trinity Church One Bed	$48,168	$280	47%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (3)
Blueground \| FiDi, gym, doorman & elevator	$35,837	$408	24%	1	1	31	$485	❌	❌	✅	Y / Y	⭐️ 0 (0)
Luxury 1 bdrm on the Hudson in Battery Park City	$19,677	$192	28%	1	1	30	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Beautiful Financial District Luxury 1BR	$44,270	$168	72%	1	1	30	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Guest Room with 2 Queen Beds	$78,533	$499	43%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 3.5 (2)
Loft Apt. in Ideal Location.. mins. to Manhattan	$31,770	$155	56%	1	1	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (41)
Blueground \| Tribeca, gym & rooftop garden	$87,022	$403	59%	1	1	31	$485	❌	❌	✅	Y / Y	⭐️ 0 (1)
Spacious 1-bedroom in Financial District	$24,946	$286	23%	1	1	3	$105	✅	❌	❌	Y / Y	⭐️ 5 (6)
Hudson River Manhattan View Modern	$103,212	$300	94%	1	1	3	$0	✅	❌	❌	N / Y	⭐️ 0 (0)
Lovely Studio in the Financial District	$30,999	$121	70%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
The Residences at W New York - Downtown - Apt 28G	$45,349	$177	70%	1	1	30	$325	❌	❌	✅	Y / Y	⭐️ 4 (2)
Beautiful 1BR Condo in Manhattan, Great Amenities	$85,864	$255	92%	1	1	30	$199	❌	❌	❌	Y / Y	⭐️ 5 (4)
Blueground \| FiDi, roof deck, nr WTC	$118,218	$380	85%	1	1	31	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Financial District One Bedroom near Battery Park	$27,384	$258	29%	1	0	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
The Residences at W New York - Downtown - Apt 28H	$44,427	$238	51%	1	1	30	$325	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
The Residences at W New York - Downtown - Apt 28F	$25,184	$186	37%	1	1	30	$325	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
The Residences at W New York - Downtown - Apt 29G	$80,608	$242	91%	1	1	30	$325	❌	❌	✅	Y / Y	⭐️ 4.6 (5)
Wake up with the best view!	$45,547	$254	49%	1	1	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

1,583.23% 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)	$68,015	$136,031	$204,047	$272,063	$340,079	$680,159	$2,040,477
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$160	$160	$160	$160	$160	$160	$160
Down Payment	$40	$40	$40	$40	$40	$40	$40
Property Appreciation	$6	$12	$18	$25	$31	$68	$285
Total Return	$68,221	$136,243	$204,266	$272,288	$340,311	$680,427	$2,040,962

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,583.23%

Cap Rate

34,014.69%

Return on Investment

1,583.42%

Pier 11/Wall Street - Hoboken/NJ Transit Terminal New York, New York

1 bed • 1 bath • 1 guests

Purchase Price

Est. $1/mo

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

308664

Airbnb Investor Score

$68,015

Annual Profit

34014.7%

Cap Rate

1583.2%

Cash on Cash

$93,919

Annual Revenue

BNBCalc predicts this property will get $258 per night with 66% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$61,068

Avg annual revenue

66%

Avg occupancy rate

$258

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

$55k

$90k

$130k

$68,016

Profit

Revenue

$93,919

Operating Expenses

$25,889

Operating Income

$68,029

Mortgage & Taxes

$13

Profit (Cash Flow)

$68,016

$4,296

Cash Investment

Down Payment

$40

Renos & Furnishing

$4,250

Closing Costs

Total

$4,296

DSCR Ratio

Strong

5042.44

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1,583.23%

Cap Rate

34,014.69%

Return on Investment

1,583.42%

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

Deductible property tax

Your total deduction

-$67,410

Your adjusted annual income

$150,000 - -$67,410 = $217,410

Taxes on $217,410 (30%)

$65,223

Your old tax bill

$45,000

Your new tax bill

$65,223

Estimated tax savings

-$20,223

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