BNBCalc Short Term Rental Investment Analysis Tonnelle Ave, North Bergen, NJ,

1 bed • 1.5 bath • 15 guests • $1,262,600

BNB

Calc

Annual Revenue

$41,291

Profit (Cash Flow)

-$62,928

Cap Rate

1.8%

Annual Revenue

$41,291

AirDNA projects $131/night at 83% occupancy ($39,712). Airbtics projects $133/night at 85% occupancy ($41,290). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 85% occupancy rate, $133 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,511	$44,280	$54,376	$59,660
Occupancy	82%	88%	94%	96%
Nightly Rate	$110	$135	$155	$166

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy and Modern Basement Suite - 20mins from NYC	$44,014	$136	86%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (118)
Sweet Stay!	$32,837	$93	96%	1	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (130)
Cozy Nest	$37,360	$104	96%	1	1	2	$90	❌	❌	❌	N / Y	⭐️ 5 (89)
Spacious & Comfy \| 5★ Location, Mins from NYC	$53,517	$156	92%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (284)
*BEST LOCAL APARTMENT MINUTES TO NYC *	$74,346	$214	94%	1	1	1	$80	❌	❌	❌	N / Y	⭐️ 5 (373)
Urban Chic Luxe- 1BR Condo 15 min from NYC	$47,905	$158	81%	1	1	3	$150	❌	❌	❌	N / Y	⭐️ 5 (81)
City Haven Studio- Urban Escape	$48,577	$147	88%	1	1	3	$150	❌	❌	❌	N / Y	⭐️ 5 (43)
1BR 15min(4ppl)NYC/1Car/5min American Dream Mall!	$43,758	$123	96%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (328)
Cozy up in a Private Suite 20mins from NYC	$31,769	$96	89%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (400)
lenzo	$44,219	$131	90%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 5 (4)
Chic City Escape- 1BR Condo 15min to Times Square	$48,345	$152	86%	1	1	3	$150	❌	❌	❌	N / Y	⭐️ 5 (84)
City Retreat- Modern 1BR Condo 15 min to NYC	$48,558	$149	86%	1	1	3	$150	❌	❌	❌	N / Y	⭐️ 5 (86)
Cozy studio w/private entrance	$23,509	$152	40%	1	1	1	$75	❌	❌	✅	N / N	⭐️ 5 (29)
The perfect place close to NYC	$33,260	$91	95%	1	1	2	$50	❌	❌	✅	N / Y	⭐️ 0 (0)
Cozy Apartment	$26,605	$89	79%	1	1	2	$80	❌	❌	✅	N / N	⭐️ 4.5 (38)
Mins to TimeSqua Brown Stone Apt	$54,877	$166	88%	1	1	4	$100	❌	❌	✅	N / Y	⭐️ 5 (11)
1br apt 15 mins from Times Square	$48,342	$147	87%	1	1	1	$100	❌	❌	❌	N / N	⭐️ 5 (53)
Bright & Renovated 1BDR Apt Mins to NYC	$28,052	$80	94%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (160)
Airy Apt Mins to Time Square	$46,989	$134	94%	1	1	4	$80	❌	❌	✅	N / Y	⭐️ 5 (21)
Cozy/clean Private apt. Easy 25 min commute NYCity	$43,954	$123	96%	1	1	365	$95	❌	❌	❌	N / Y	⭐️ 5 (95)
Cozy Apt. Near Midtown	$35,147	$97	99%	1	1	5	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Chic 1BR Apt with Multiple Transit Options to NYC	$51,058	$155	90%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 5 (100)
Mins to Time Square - Airy and Bright Apartment	$50,932	$149	92%	1	1	4	$90	❌	❌	✅	N / Y	⭐️ 5 (87)
Luxury One Bedroom Condo 3 Miles From Manhattan	$62,654	$171	98%	1	1	30	$100	❌	❌	✅	Y / Y	⭐️ 5 (227)
Cozy &spacious condo nj/ny.free parking	$43,623	$137	87%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (123)
Cozy Estudio 250' Sqf , CLOSE to Time Square NYC	$24,266	$78	85%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 4.5 (22)
The FireHouse Suite	$44,451	$168	71%	1	1	1	$75	❌	❌	✅	N / Y	⭐️ 5 (221)
Beautiful&Spacious Apt 10 mins from NYC w/ Parking	$53,747	$160	88%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.9 (48)
Cozy private one bedroom apartment close to NYC	$38,115	$111	92%	1	1	3	$79	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Mins to Time Square - Lovely Basement Apartment	$35,265	$115	82%	1	1	5	$80	❌	❌	✅	N / Y	⭐️ 4.5 (96)
Cozy basement Apt Mins to Time Square	$34,098	$110	82%	1	1	5	$80	❌	❌	✅	N / Y	⭐️ 4.5 (18)
Great apt near to Manhattan NYC. Bus stop near.	$35,679	$128	75%	1	1	2	$65	❌	❌	❌	N / Y	⭐️ 5 (64)
1Br 1Ba Renovated Apartment	$30,913	$206	41%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (13)
Cozy Apartment Near NYC!!	$39,655	$124	87%	1	1	28	$100	❌	❌	❌	N / Y	⭐️ 4.6 (127)
Trendy NYC Beautiful 1 Bed/Flat 20 Min to NYC	$39,561	$138	76%	1	1	15	$85	❌	❌	❌	N / Y	⭐️ 4.5 (172)
Easy Access to NYC \| Modern \| Spacious \| Parking	$50,819	$164	82%	1	1	4	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Mins to Time Square - Large and Lovely Apartment	$39,246	$128	81%	1	1	5	$95	❌	❌	✅	N / Y	⭐️ 4.5 (294)
Black & Gold Elegance Near NYC	$58,223	$164	97%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (34)
Great Place Close To NYC!	$30,836	$126	66%	1	1	28	$100	❌	❌	❌	N / Y	⭐️ 4.5 (90)
1BR 14min(4ppl)NYC/1 Car/5min America Dream Mall!	$31,078	$85	99%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (278)

Return Metrics

-21.34% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$62,927	-$125,855	-$188,783	-$251,711	-$314,639	-$629,279	-$1,887,839
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,010,080	$1,010,080	$1,010,080	$1,010,080	$1,010,080	$1,010,080	$1,010,080
Down Payment	$252,520	$252,520	$252,520	$252,520	$252,520	$252,520	$252,520
Property Appreciation	$37,878	$76,892	$117,077	$158,467	$201,099	$434,228	$1,802,061
Total Return	$1,237,550	$1,213,636	$1,190,893	$1,169,355	$1,149,059	$1,067,548	$1,176,821

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-21.34%

Cap Rate

1.76%

Return on Investment

-4.29%

Tonnelle Ave North Bergen, New Jersey

1 bed • 1.5 bath • 15 guests

Purchase Price

Est. $6,056/mo

Inquire about this property

Contact Agent

$1,262,600

Zestimate

North Bergen

Zoning

Laws

-85

Airbnb Investor Score

-$62,927

Annual Profit

1.8%

Cap Rate

-21.3%

Cash on Cash

$41,291

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $131/night at 83% occupancy.Projected nightly rate is $133/night at 85% occupancy.

Occupancy Rate

Top 68% 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.

$42,253

Avg annual revenue

85%

Avg occupancy rate

$133

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

$25k

$40k

$55k

$75k

-$62,928

Profit

Revenue

$41,291

Operating Expenses

$19,048

Operating Income

$22,243

Mortgage & Taxes

$85,171

Profit (Cash Flow)

-$62,928

$294,773

Cash Investment

Down Payment

$252,520

Renos & Furnishing

$4,375

Closing Costs

$37,878

Total

$294,773

DSCR Ratio

Weak

0.26

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-21.34%

Cap Rate

1.76%

Return on Investment

-4.29%

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

$59,924

Deductible property tax

$12,500

Your total deduction

$188,615

Your adjusted annual income

$150,000 - $188,615 = -$38,615

Taxes on -$38,615 (30%)

-$11,585

Your old tax bill

$45,000

Your new tax bill

-$11,585

Estimated tax savings

$56,585

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:

2,800 sqft

Year built:

Size:

Type:

MULTI_FAMILY

Parking:

Heating:

Baseboard, Electric, Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: -

Lot size: 2,800 sqft

Building area: -

Garage: Yes

Heating: Baseboard, electric, natural gas

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Window Unit(s)

View: -

Parking: 2 Cars, Garage, Detached

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0800249000000088

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $850,900

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,262,600

Schools

High School: North Bergen High School with 2/10 star rating