BNBCalc Short Term Rental Rental Arbitrage Analysis 102 Nelson Ave, Jersey City, NJ, 07307

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$132,134

Profit (Cash Flow)

$66,957

Cash on Cash Return

778.6%

Annual Revenue

$132,134

AirDNA projects $332/night at 67% occupancy ($81,244). Airbtics projects $304/night at 79% occupancy ($87,716). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 93% occupancy rate, $389 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$55,658	$85,941	$134,657	$176,350
Occupancy	72%	78%	93%	96%
Nightly Rate	$207	$295	$389	$493

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Jersey City Heights Apt. 2	$34,404	$94	100%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.7 (395)
Urban chic modern apartment	$61,604	$208	80%	3	1	2	$175	❌	❌	❌	N / Y	⭐️ 4.8 (202)
Huge 3BR 3.5BA Duplex w/Rooftop & NYC Views	$171,559	$611	76%	3	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (30)
Luxury unique Apt. 15 Min to NYC	$59,563	$206	79%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (88)
Convenient/20 min to NYC-Parking Avail (fee)	$63,629	$176	98%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (150)
Business+Family Friendly Balcony Jacuzzi Free Park	$67,472	$259	67%	3	2	1	$110	❌	✅	❌	Y / Y	⭐️ 4.8 (114)
New 3BR Condo w/Rooftop Terrace & NYC Views	$106,286	$388	74%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (114)
Beautiful 3BR 3.5BA Full Ensuite Duplex W/Backyard	$145,385	$534	73%	3	4	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Luxury Condo with private Rooftop near NYC & EWR	$123,163	$493	67%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (49)
Manhattan Views! Massive Duplex 3 BDRM & Balcony!	$108,568	$292	98%	3	1	2	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (70)
Full apartment 3bedrooms 2baths	$53,807	$155	93%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
beautiful large sunny penthouse condo apartment	$53,446	$163	89%	3	2	5	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (56)
Lovely 3-bedroom Apt 15 MIN away from NEW YORK	$80,264	$258	85%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (161)
Huge luxurious apartment 20 minutes to Manhattan!	$99,321	$365	73%	3	2	4	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Luxury Retreat 3Bed2Bath only 20 mins from NYC!	$143,801	$397	97%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (82)
Beautiful and Modern 3Bed2Bath only 20 min to NYC!	$138,146	$395	94%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (82)
Luxurious & Private stay in Jersey City w/Rooftop!	$87,675	$350	66%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (45)
Bright and lovely 3bedrm /1bath 25 min to NYC	$47,960	$152	81%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (37)
Luxury Modern Cozy Home\| 3 BR & 3.5 BA W/ Backyard	$120,447	$426	75%	3	4	2	$149	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Modern 3BD Apt in the Heart of Hoboken	$71,800	$298	64%	3	1	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
3BR Condo+ Rooftop \|Mins to NYC &American Dream	$96,330	$332	78%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Perfect Penthouse Minutes from NYC Sleeps 12	$87,112	$327	69%	3	2	2	$260	❌	❌	✅	Y / Y	⭐️ 4.7 (96)
Luxury Urban Chateau (whole house w/ rooftop)	$75,165	$377	52%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 4.7 (55)
Just minutes from New York City.	$89,873	$289	82%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (5)
3 bed home in Jersey City w/parking-mins from NYC	$68,230	$222	79%	3	1	2	$195	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
+Comfortable home in Jersey City with free parking	$90,747	$258	94%	3	2	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (11)
Union City Apartment: 15min from MetLife Stadium	$49,831	$180	74%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
New Sunny 3BR Designer Duplex w/ Parking & Garden	$97,286	$402	65%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
NYC-Bound 3 BR Apt, Parking + Outdoor Urban Oasis	$54,374	$150	95%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (244)
Enjoy New York and Manhattan from Jersey City.	$78,441	$282	76%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4 (7)
Ari’s place! Large Luxury Unit With Parking!	$99,084	$282	96%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 4.6 (43)
SkyHouse JC - New 3BR Apt w/ Rooftop & Parking	$142,634	$496	77%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (46)
Spacius apt with 3 bdrms /2 baths near Manhattan!	$49,575	$153	85%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (318)
Stunning Empire State View ! Sleeps 12 3 BR	$89,915	$363	66%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (132)
Permitted Single family home	$67,900	$327	56%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Cozy 3-BR Retreat in Jersey City w/ Free parking	$76,092	$231	90%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Stunning Luxury Retreat by NYC!	$139,615	$392	96%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (28)
Pipo’s perfect place	$138,658	$493	76%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Spacious 2BR+2bathroom +1 divide-BR JC Height -NYC	$37,687	$109	93%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.7 (66)
Amazing Spacious Apt 3br 2 bath Sleeps 12	$61,742	$314	53%	3	2	2	$125	✅	❌	✅	Y / Y	⭐️ 4.3 (7)

Return Metrics

778.56% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$66,956	$133,913	$200,870	$267,827	$334,784	$669,568	$2,008,705
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$66,956	$133,913	$200,870	$267,827	$334,784	$669,568	$2,008,705

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

778.56%

Payback Period Days

Return on Investment

778.56%

102 Nelson Ave Jersey City, New Jersey, 07307

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Jersey City

Guide

Zoning

Market

Guide

Laws

Market Data

$132,134

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $332/night at 67% occupancy ($81,244.87). Airbtics projects $389/night at 79% occupancy ($87,716).

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.

$88,214

Avg annual revenue

79%

Avg occupancy rate

$304

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

$35k

$80k

$125k

$175k

$66,957

Profit

Revenue

$132,134

Operating Expenses

$29,177

Operating Income

$102,957

Net Effective Rent

$36,000

Profit (Cash Flow)

$66,957

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

778.56%

Payback Period Days