BNBCalc Short Term Rental Rental Arbitrage Analysis 110 Somerset St, New Brunswick, NJ, 08901

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$58,987

Profit (Cash Flow)

-$3,929

Cash on Cash Return

-59.5%

Annual Revenue

$58,987

AirDNA projects $192/night at 63% occupancy ($44,179). Airbtics projects $165/night at 73% occupancy ($43,993). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 85% occupancy rate, $190 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,006	$44,450	$60,857	$77,780
Occupancy	66%	77%	85%	93%
Nightly Rate	$126	$154	$190	$222

Seasonality (Profit by Month)

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	$44,056	$154	72%	2	1	1	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (200)
Basement Studio near Rutgers/Jersey Shore	$21,504	$62	93%	2	1	1	$10	❌	❌	❌	Y / Y	⭐️ 4.8 (868)
Newly Remodeled 2BDRM Unique Stylish Condo	$32,493	$193	46%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (55)
Historic Downtown Suite \|Try Purple Mattress Brand	$43,422	$125	91%	2	1	5	$160	❌	❌	❌	Y / Y	⭐️ 5 (58)
Cocoa’s Home. Comfy, cozy, intimate setting	$39,443	$115	90%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Large 2 Room Apartment Near RUTGERS/NYC	$35,981	$112	83%	2	1	5	$109	❌	❌	✅	N / Y	⭐️ 4.8 (68)
Walk To Rutgers Campus,RWJ/ST.PETER,STADIUM,DINiNG	$39,532	$189	54%	2	2	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (169)
Spring Lake Manor ~ Rutgers \| NYC \| Central Jersey	$31,175	$98	79%	2	1	4	$160	❌	❌	❌	Y / Y	⭐️ 5 (127)
Smart Home, New Furniture, & Outdoor Area!	$48,533	$156	85%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Entire Home🏡Free Parking❤️near Rutgers University	$108,388	$456	64%	2	1	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Sunny 2-bedroom near EWR & train to NY	$39,791	$159	67%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)
Lovely 2-bedroom with jetted 2-person tub	$49,245	$195	69%	2	2	2	$0	❌	✅	❌	Y / Y	⭐️ 4.6 (56)
2BR Apt in North Brunswick Rutgers/RWJ @10 Minutes	$46,029	$131	96%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (22)
Brand New Loft on George St, RU	$23,192	$176	36%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Cozy 2 Bedroom, 1 Bath Loft	$39,372	$154	69%	2	1	2	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Lofty 2bd Apt w. backyard near Rutgers, Hospitals	$37,825	$159	65%	2	1	7	$150	❌	❌	✅	N / N	⭐️ 3.5 (2)
Penthouse on George St - Private rooftop deck	$55,305	$219	69%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Entire home-RWJ-St.Peter's-Rutgers-NB Suburb	$58,286	$175	91%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (18)
Entire 2br house at Rutgers, new stove	$25,917	$97	73%	2	2	30	$88	❌	❌	❌	Y / Y	⭐️ 4.7 (52)
Steps from RWJ, Rutgers, & direct train to NYC	$54,900	$150	100%	2	1	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Insta worthy 2 bdrm w/free parking (non-smoking)	$46,605	$194	62%	2	2	3	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Cozy 2bd 2ba Condo near Princeton & New Brunswick	$43,971	$136	85%	2	2	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (42)
Clean Retreat for Traveling Professionals	$34,988	$121	79%	2	1	30	$35	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Lake Side Manor ~ Rutgers \| NYC \| Jersey Shore	$41,310	$136	81%	2	1	90	$160	❌	❌	❌	Y / Y	⭐️ 5 (42)
New Brunswick Entire 2 Bedroom Upstairs Suite Home	$53,827	$191	77%	2	1	14	$200	❌	❌	❌	Y / Y	⭐️ 5 (1)
New 2 bedroom basement apt. In Piscataway, NJ	$37,651	$127	81%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.7 (27)
Magnificent Loft in City Center	$56,927	$202	77%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (14)
spacious 2 BR 1 bath apartment -721	$35,333	$135	66%	2	1	14	$300	✅	❌	✅	Y / Y	⭐️ 5 (5)
Renovated Apt\|Near NB\|Near Hosp \|Near RU \|WI-FI	$48,636	$151	88%	2	1	21	$200	❌	❌	❌	Y / Y	⭐️ 0 (3)
Cozy Retreat for Travel Healthcare Professionals2	$40,260	$110	100%	2	1	30	$100	❌	❌	❌	N / Y	⭐️ 5 (4)
Spacious 2 BR 1 BA apartment - 631	$47,926	$135	97%	2	1	14	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Luxury Short Term Rental	$52,782	$275	51%	2	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (12)
Jack&Jill \|2Bd \|2Bath \|Pkng\|Gym	$82,147	$256	86%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (3)
2bd1ba in historic BoundBrook (non-smoking)parking	$49,132	$190	70%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (6)
The Perfect Retreat2Bd/2BAParking*Pets	$49,513	$166	80%	2	2	1	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (30)
Spacious 2 BR, 2 Bath in a great location!	$46,138	$146	85%	2	2	14	$300	❌	❌	✅	Y / Y	⭐️ 5 (3)
Woodbridge Ave	$17,676	$70	69%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Guest Suite near Rutgers with home theatre	$30,116	$121	68%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 0 (5)
2Bd\|1Ba\|Pkg\|15 min to RWJ	$23,396	$188	34%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (7)

Return Metrics

-59.53% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,929	-$7,858	-$11,788	-$15,717	-$19,646	-$39,293	-$117,881
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	-$3,929	-$7,858	-$11,788	-$15,717	-$19,646	-$39,293	-$117,881

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-59.53%

Payback Period Days

Return on Investment

-59.53%

110 Somerset St New Brunswick, New Jersey, 08901

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$58,987

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $192/night at 63% occupancy.Projected nightly rate is $165/night at 73% occupancy.

Occupancy Rate

Top 31% 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.

$43,696

Avg annual revenue

73%

Avg occupancy rate

$165

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

$45k

$75k

$110k

-$3,929

Profit

Revenue

$58,987

Operating Expenses

$19,668

Operating Income

$39,319

Net Effective Rent

$43,248

Profit (Cash Flow)

-$3,929

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-59.53%

Payback Period Days