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

1 bed • 1 bath • 2 guests • $3,900

BNB

Calc

Annual Revenue

$61,489

Profit (Cash Flow)

$39,552

Cap Rate

1020.9%

Annual Revenue

$61,489

Airbtics projects $259/night at 65% occupancy ($61,488). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, $259 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,087	$66,467	$95,213	$136,490
Occupancy	48%	69%	87%	95%
Nightly Rate	$190	$258	$293	$386

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	$92,539	$294	86%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (21)
Garden Studio Minutes to Lower Manhattan	$41,812	$119	96%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (306)
Home on the Hudson	$81,389	$289	74%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (27)
Big 1 Bedroom in Financial Dist.	$92,964	$254	100%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Sonder Battery Park \| One-Bedroom Apartment	$106,572	$422	69%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (64)
Cozy Studio Minutes to NY in Historic Neighborhood	$40,333	$116	95%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (420)
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	$37,825	$195	53%	1	1	30	$180	✅	❌	✅	Y / Y	⭐️ 5 (12)
Sonder Battery Park \| Extended Stay 1BR Apartment	$47,214	$258	50%	1	1	29	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
1BR Luxury Condo - Downtown Manhattan, W Residence	$84,719	$293	79%	1	1	30	$199	❌	❌	❌	Y / Y	⭐️ 0 (2)
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	$88,705	$292	83%	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)
Beautiful Wall St. Apartment, Elegant Boho Oasis	$39,738	$141	77%	1	1	30	$175	✅	❌	❌	Y / Y	⭐️ 0 (1)
NYC Views & Luxury Comfort 1BR Resort Amenities	$46,116	$280	45%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 4 (9)
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	$49,884	$290	47%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (3)
Blueground \| FiDi, roof deck, nr WTC	$61,430	$373	45%	1	1	31	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
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)
Lower Manhattan pad	$30,444	$141	59%	1	1	30	$50	❌	❌	❌	Y / Y	⭐️ 0 (1)
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	$88,560	$263	92%	1	1	30	$199	❌	❌	❌	Y / Y	⭐️ 5 (4)
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)
Spacious Apartment on Wall Street	$65,124	$287	62%	1	1	45	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Renovated 1 BR with Washer/Dryer & HUGE Windows!	$92,892	$270	94%	1	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)

Return Metrics

768.45% 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)	$39,552	$79,104	$118,656	$158,208	$197,760	$395,521	$1,186,565
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,120	$3,120	$3,120	$3,120	$3,120	$3,120	$3,120
Down Payment	$780	$780	$780	$780	$780	$780	$780
Property Appreciation	$117	$237	$361	$489	$621	$1,341	$5,566
Total Return	$43,569	$83,241	$122,918	$162,598	$202,282	$400,763	$1,196,032

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

768.45%

Cap Rate

1,020.9%

Return on Investment

771.46%

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

1 bed • 1 bath • 2 guests

Purchase Price

Est. $19/mo

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

11169

Airbnb Investor Score

$39,552

Annual Profit

1020.9%

Cap Rate

768.5%

Cash on Cash

$61,489

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $259/night at 65% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$59,670

Avg annual revenue

65%

Avg occupancy rate

$259

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

$39,552

Profit

Revenue

$61,489

Operating Expenses

$21,674

Operating Income

$39,815

Mortgage & Taxes

$263

Profit (Cash Flow)

$39,552

$5,147

Cash Investment

Down Payment

$780

Renos & Furnishing

$4,250

Closing Costs

$117

Total

$5,147

DSCR Ratio

Strong

151.34

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

768.45%

Cap Rate

1,020.9%

Return on Investment

771.46%

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

$185

Deductible property tax

$39

Your total deduction

-$38,579

Your adjusted annual income

$150,000 - -$38,579 = $188,579

Taxes on $188,579 (30%)

$56,574

Your old tax bill

$45,000

Your new tax bill

$56,574

Estimated tax savings

-$11,574

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