BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1071 Schmidt Ln, North Brunswick Township, NJ, 08902

2 bed • 2.5 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$60,134

Profit (Cash Flow)

$4,316

Cash on Cash Return

64.2%

Annual Revenue

$60,134

AirDNA projects $188/night at 39% occupancy ($26,779). Airbtics projects $181/night at 69% occupancy ($45,615). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 84% occupancy rate, $196 rate per night.

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

Percentiles25%50%75%90%
Revenue$26,635$42,970$62,828$82,859
Occupancy58%73%84%90%
Nightly Rate$118$154$196$241

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
❤️KingBd┊Disney+Netflix-4KTV┊NearHosp┊WiFi┊Parking

No image available

$44,056
$154
72%
211$165❌❌❌Y / Y⭐️ 4.8 (200)
Walk To Rutgers Campus,RWJ/ST.PETER,STADIUM,DINiNG

No image available

$39,532
$189
54%
221$99❌❌✅Y / Y⭐️ 5 (169)
Newly Remodeled 2BDRM Unique Stylish Condo

No image available

$32,493
$193
46%
211$0✅❌❌Y / Y⭐️ 4.9 (55)
Basement Studio near Rutgers/Jersey Shore

No image available

$21,504
$62
93%
211$10❌❌❌Y / Y⭐️ 4.8 (868)
Cozy 2bd 2ba Condo near Princeton & New Brunswick

No image available

$43,971
$136
85%
223$125✅❌❌Y / Y⭐️ 5 (42)
Lovely 2-bedroom with jetted 2-person tub

No image available

$49,245
$195
69%
222$0❌✅❌Y / Y⭐️ 4.6 (56)
Lovely 2-Bedroom Apartment in a Princeton House

No image available

$47,265
$186
67%
213$150❌❌❌N / Y⭐️ 4.8 (19)
Downtown Oasis FIrst-Floor Condo

No image available

$78,338
$238
89%
222$135❌❌✅Y / Y⭐️ 4.9 (89)
Nassau Condo in the Heart of Princeton w/Parking

No image available

$71,080
$236
79%
212$135❌❌✅Y / Y⭐️ 5 (248)
Large 2 Room Apartment Near RUTGERS/NYC

No image available

$35,981
$112
83%
215$109❌❌✅N / Y⭐️ 4.8 (68)
A Convenient apartment in downtown Somerville

No image available

$34,935
$130
70%
212$135❌❌❌N / N⭐️ 4.7 (96)
Spacious Downtown 2BR w/ Parking

No image available

$70,474
$210
89%
221$120❌❌✅Y / Y⭐️ 5 (78)
Historic Downtown Suite |Try Purple Mattress Brand

No image available

$43,422
$125
91%
215$160❌❌❌Y / Y⭐️ 5 (58)
2 bedroom home, private entry duplex with parking

No image available

$58,973
$184
84%
211$100❌❌❌Y / Y⭐️ 4.8 (91)
Quiet apartment near downtown Princeton

No image available

$82,121
$219
100%
221$60❌❌❌N / Y⭐️ 4.7 (13)
Downtown Oasis Second-Floor Condo

No image available

$57,189
$199
76%
212$120❌❌✅Y / Y⭐️ 5 (85)
PENTHOUSE PRIME PRINCETON LOCATION RIGHT IN CENTER

No image available

$121,155
$846
35%
223$300❌❌❌Y / Y⭐️ 5 (7)
The Cottage

No image available

$52,398
$367
36%
212$100❌❌✅N / Y⭐️ 5 (15)
Cocoa’s Home. Comfy, cozy, intimate setting

No image available

$39,443
$115
90%
212$75❌❌❌Y / Y⭐️ 4.8 (43)
2Br-APT 2nd FL near NYCTrain/JFK Med/Mall/Rutgers

No image available

$23,728
$94
65%
212$89❌❌❌N / N⭐️ 4.3 (121)
Contemporary 2BR in Princeton

No image available

$39,695
$294
35%
212$50❌❌❌Y / N⭐️ 5 (8)
B Comfortable - 2 Br, in Downtown Somerville

No image available

$24,157
$118
49%
211$135❌❌❌N / Y⭐️ 4.8 (111)
Close to Six Flags, NJ TPK, New York, Philadelphia

No image available

$35,150
$98
98%
222$0❌❌❌N / Y⭐️ 5 (64)
Spring Lake Manor ~ Rutgers | NYC | Central Jersey

No image available

$31,175
$98
79%
214$160❌❌❌Y / Y⭐️ 5 (127)
Luxury Short Term Rental

No image available

$52,782
$275
51%
222$140❌❌❌Y / Y⭐️ 5 (12)
Carriage House in The Valley

No image available

$49,443
$171
79%
222$0❌❌❌Y / Y⭐️ 4.9 (94)
* Princeton Jct Hideaway * 2 Bedroom Apartment *

No image available

$40,978
$143
75%
211$75❌❌❌Y / Y⭐️ 4.9 (290)
Luxury living in Downtown Westfield! 2-BR/2-BA

No image available

$54,737
$188
77%
224$250❌❌❌Y / Y⭐️ 5 (29)
Romantic/King Bed/Whole House/Train NYC/Dream Mall

No image available

$40,215
$154
67%
212$129❌❌✅Y / Y⭐️ 4.8 (109)
Romantic/Whole House/TrainNYC/Rutgers/Supercharger

No image available

$43,708
$164
67%
212$129❌❌✅Y / Y⭐️ 4.8 (98)
Private 2 story 2 Bedroom Home in Bedminster NJ

No image available

$25,737
$121
55%
223$60❌❌❌Y / Y⭐️ 4.7 (17)
Spacious, well designed guest house near Princeton

No image available

$51,956
$218
63%
222$130❌❌❌Y / Y⭐️ 5 (77)
Cozy 2-bedroom home on quiet dead end street

No image available

$33,594
$111
78%
212$100❌❌✅N / Y⭐️ 4.8 (188)
2BR apt near EWR 9834

No image available

$37,590
$118
81%
221$100❌❌❌Y / Y⭐️ 4.1 (27)
Cozy modern townhouse w/ parking

No image available

$40,420
$178
60%
221$110❌❌❌Y / Y⭐️ 5 (16)
Stunning Renovated Apartment - 30mins to NYC!

No image available

$38,078
$119
84%
212$135❌❌❌Y / Y⭐️ 5 (145)
Private 2-bedroom, bus to NYC nearby, free parking

No image available

$30,621
$86
90%
211$60❌❌❌N / N⭐️ 4.5 (89)
Family Friendly Apartment in a Quiet Neighborhood

No image available

$40,369
$153
68%
211$99❌❌❌Y / Y⭐️ 4.9 (105)

Return Metrics

64.18% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$4,316$8,632$12,949$17,265$21,581$43,163$129,491
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$4,316$8,632$12,949$17,265$21,581$43,163$129,491

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

64.18%

Payback Period Days

569

Return on Investment

64.18%

property-location

1071 Schmidt Ln North Brunswick Township, New Jersey, 08902

2 bed • 2.5 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$60,134

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $188/night at 39% occupancy.Projected nightly rate is $181/night at 69% occupancy.

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$44,702

Avg annual revenue

69%

Avg occupancy rate

$181

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

$10k

$50k

$85k

$120k

Sign up to see the data on 40 all comparables

$4,316

Profit

Revenue

$60,134

Operating Expenses

$19,817

Operating Income

$40,316

Net Effective Rent

$36,000

Profit (Cash Flow)

$4,316

$6,725

Cash Investment

Renos & Furnishing

$6,625

Setup Costs

$100

Total

$6,725

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

64.18%

Payback Period Days

569