BNBCalc Short Term Rental Rental Arbitrage Analysis 107 Wesley Street, Manlius, NY

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$44,742

Profit (Cash Flow)

$26,926

Cash on Cash Return

424.0%

Annual Revenue

$44,742

AirDNA projects $110/night at 65% occupancy ($26,114). Airbtics projects $146/night at 60% occupancy ($31,995). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $175 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,069	$32,723	$47,209	$75,259
Occupancy	47%	60%	70%	81%
Nightly Rate	$94	$142	$175	$243

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Red Fox	$24,726	$167	38%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (66)
Designer's Sprawling Penthouse. 2BR, 2.5 BA PH	$45,088	$219	54%	2	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (45)
Perfect Blend of Convenience & Comfort Syracuse NY	$39,055	$140	73%	2	3	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (82)
Armory Square Designer 2 Br W/ Huge Terrace	$39,768	$175	57%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (91)
Downtown Syracuse Condo above bars and restaurants	$28,659	$170	43%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (116)
Designers 2-Br Armory Square Townhouse	$41,470	$175	61%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (101)
2 Bedroom Armory Square Condo	$30,063	$111	74%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (140)
Syracuse home near SU, JMA Dome, and Downtown	$32,513	$149	53%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (94)
Large 2 bedroom, 2 bath flat in Syracuse West Side	$31,550	$96	88%	2	2	1	$15	❌	❌	❌	N / Y	⭐️ 4.8 (134)
Modern house with a view •Mins from everywhere	$57,164	$234	63%	2	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (47)
Comfortable 2 BR house with a great yard	$34,328	$167	56%	2	2	3	$50	❌	❌	✅	Y / Y	⭐️ 4.7 (81)
NEW Cicero LAKE HOUSE - Sleeps 9	$44,000	$160	70%	2	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
Contemporary & Convenient Residential Close to DT	$29,047	$158	45%	2	2	2	$150	❌	❌	❌	Y / N	⭐️ 4.9 (29)
Caz Historic Village home walk to everything	$35,764	$260	35%	2	2	2	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (48)
Beauty and Tranquility Year Round	$44,027	$198	60%	2	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (140)
2000SQFT of Comfort in center of Downtown Syracuse	$42,690	$243	48%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (74)
Make some summer memories @ the Tully Lake House	$40,377	$211	48%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Beach house	$14,982	$94	39%	2	2	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Executive Oneida Lake Vista	$44,955	$268	43%	2	3	2	$95	❌	✅	❌	Y / Y	⭐️ 5 (19)
LUX Villa 104 Brand New Sylvan Beach w/ Free WIFI	$24,543	$145	43%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (124)
Newly Furnished 2 Bedroom Apt in Luxury Building	$38,103	$305	33%	2	2	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (11)
Cape Cod Cottage - Downstairs Apartment	$22,306	$94	61%	2	1	1	$55	❌	❌	✅	N / Y	⭐️ 4.8 (107)
2 Bedroom Apartment, Quiet Scenic Creek in Manlius	$20,048	$65	81%	2	2	1	$20	❌	❌	❌	N / N	⭐️ 5 (5)
Charlie's Place	$31,081	$95	88%	2	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (278)
Yellow Brick Road Apartment - No place like Home!	$16,363	$81	50%	2	1	1	$55	❌	❌	✅	N / N	⭐️ 4.8 (176)
Upstate New York Vacation Rental w/ Hot Tub!	$29,678	$114	60%	2	1	2	$129	❌	✅	❌	Y / Y	⭐️ 4 (11)
Old School Fireplace house: Modern Kitchen	$25,799	$116	59%	2	1	1	$25	❌	❌	❌	N / Y	⭐️ 4.7 (132)
SU/Westcott location! Townhouse w/ onsite parking	$27,352	$72	100%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (153)
Fully Equipped Home- Near SU	$43,213	$155	73%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (70)
Gracious village suite.	$40,365	$246	42%	2	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (110)
The yellow house.	$35,034	$132	70%	2	1	1	$38	❌	❌	❌	Y / Y	⭐️ 5 (131)
Cozy 2nd Floor APT- Conveniently Located	$38,508	$128	81%	2	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (28)
(F2)Convenient 2bdrm Syracuse University apartment	$18,425	$74	66%	2	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (160)
Contemporary 2-bedroom apartment in Syracuse!	$26,991	$96	74%	2	1	1	$30	❌	❌	❌	N / Y	⭐️ 4.9 (268)
Lovely 2-bedroom rental unit in Syracuse area.	$20,743	$78	68%	2	1	1	$35	❌	❌	❌	N / Y	⭐️ 4.8 (264)
(D1) Elegant 2BDRM Close to SU & Downtown	$16,279	$76	55%	2	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Lovely 2-bedroom home in the heart of Syracuse	$23,719	$66	89%	2	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (321)
King of the Hill! Gracious 2BR, Dazzling Design!	$25,378	$176	38%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Comfortable, Quiet and Private. Vintage Home	$14,289	$61	64%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (522)
Vintage Charm & Modern Comfort	$22,109	$88	66%	2	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.7 (35)

Return Metrics

424.02% 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)	$26,925	$53,851	$80,777	$107,703	$134,629	$269,258	$807,776
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	$26,925	$53,851	$80,777	$107,703	$134,629	$269,258	$807,776

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

424.02%

Payback Period Days

Return on Investment

424.02%

107 Wesley St Manlius, New York, 13104

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$44,742

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $110/night at 65% occupancy.Projected nightly rate is $146/night at 60% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$31,513

Avg annual revenue

60%

Avg occupancy rate

$146

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

$15k

$30k

$40k

$60k

$26,926

Profit

Revenue

$44,742

Operating Expenses

$17,817

Operating Income

$26,926

Net Effective Rent

Profit (Cash Flow)

$26,926

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

424.02%

Payback Period Days