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 117 Meadowbrook Dr, Princeton, NJ, 08540

5 bed • 3 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$115,490

Profit (Cash Flow)

$6,876

Cash on Cash Return

53.5%

Annual Revenue

$115,490

AirDNA projects $350/night at 71% occupancy ($90,763). Airbtics projects $527/night at 60% occupancy ($115,490). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 60% occupancy rate, $527 rate per night.

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

Percentiles25%50%75%90%
Revenue$42,535$93,116$182,611$293,882
Occupancy42%66%75%83%
Nightly Rate$263$372$652$953

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
Exclusive in-town Red house w/Terrace and Backyard

No image available

$97,779
$340
77%
432$195❌❌✅Y / Y⭐️ 5 (185)
In-Town! Blue House 4 BR w/Terrace and Backyard

No image available

$56,442
$244
61%
422$150❌❌✅Y / Y⭐️ 5 (184)
Lavish Spacious Home Near Town • Game Room • 4BR

No image available

$93,680
$283
86%
42.51$175✅❌✅Y / Y⭐️ 5 (82)
Historic Canal Home on Nature Preserve

No image available

$93,305
$323
76%
431$150❌❌✅Y / Y⭐️ 5 (106)
Magic Escape 4 BR Fully Fenced Backyard with Sauna

No image available

$67,090
$236
73%
432$175❌❌✅Y / Y⭐️ 5 (119)
Large 5BR w/ Backyard, Deck, and Patio

No image available

$77,481
$241
84%
53.52$160❌❌✅Y / Y⭐️ 5 (121)
Estate 5BR 3.5Bath, Game Room, 5min Princeton dtwn

No image available

$180,375
$710
68%
53.53$200✅❌❌Y / Y⭐️ 5 (59)
Majestic Princeton Home • Arcade • Big Yard • 4BR

No image available

$70,973
$247
75%
42.51$175✅❌❌Y / Y⭐️ 5 (63)
1860s Princeton Farmhouse, 2 acres

No image available

$109,426
$415
71%
432$120❌❌❌Y / Y⭐️ 5 (340)
New! Sunrise Villa by D&R canal - Hike and Bike!

No image available

$92,456
$285
85%
432$175❌❌✅Y / Y⭐️ 5 (101)
Sunset Point 4 Bedroom Home by D&R canal

No image available

$63,162
$229
71%
42.52$175❌❌✅Y / Y⭐️ 5 (115)
Bright 4BR w/ Large Backyard and Sunroom

No image available

$69,925
$221
83%
422$130❌❌✅Y / Y⭐️ 5 (123)
Sunny Retreat 4 BR Ranch w/ Spacious Backyard

No image available

$65,336
$227
75%
42.52$175❌❌✅Y / Y⭐️ 5 (165)
Forest Wonderland Sanctuary~Gourmet Ktchn, Firepit

No image available

$92,636
$401
62%
52.51$199❌✅❌Y / Y⭐️ 5 (92)
Lux Manor@Princeton University 5BR 4BA SLEEP 17

No image available

$182,026
$921
54%
53.52$0❌❌❌Y / Y⭐️ 5 (37)
Marvelous Jumbo Duplex (2 Condos) In Princeton

No image available

$169,751
$542
83%
641$250✅❌✅Y / Y⭐️ 5 (6)
charming colonial house Monroe

No image available

$56,826
$366
34%
41.51$250❌❌❌Y / Y⭐️ 5 (7)
Pennington Home w/ Deck ~ 9 Mi to Princeton!

No image available

$116,468
$736
42%
52.52$207❌❌❌Y / Y⭐️ 5 (32)
Spacious Home with Theater

No image available

$83,859
$286
78%
62.52$200❌❌✅Y / Y⭐️ 5 (30)
Spacious home l King Bed |Near Hosp | Near RU|Hulu

No image available

$62,077
$233
69%
422$200❌❌❌Y / Y⭐️ 5 (56)
Queen Mary Guest House By the Vineyard

No image available

$67,182
$269
66%
42.52$180❌❌✅Y / Y⭐️ 5 (165)
Large Exclusive Home Near Town • Giant Yard • 4BR

No image available

$60,816
$188
83%
431$175✅❌✅Y / Y⭐️ 4.8 (71)
Modern Classic Steps from Campus

No image available

$183,506
$1,560
32%
43.52$200❌❌❌Y / Y⭐️ 5 (5)
Grand Lakeview Retreat Near Town • Game Rm • 4BR

No image available

$89,106
$329
74%
431$0❌❌✅Y / Y⭐️ 5 (24)
Vintage Modern River Retreat

No image available

$165,607
$707
64%
421$0❌❌✅Y / N⭐️ 0 (2)
Stunning Villa in Princeton, NJ

No image available

$200,978
$1,144
48%
53.51$0❌❌❌Y / Y⭐️ 5 (30)
6-Bdrm Oasis Private Pool, Sesame Place, Princeton

No image available

$139,981
$641
58%
624$300✅❌✅Y / Y⭐️ 5 (66)
New Hope Bound

No image available

$133,898
$1,014
35%
442$100❌❌❌Y / Y⭐️ 4.5 (14)
Chestnut Hills Farm An Exquisite Country Stay

No image available

$174,811
$947
49%
43.53$250✅❌✅Y / Y⭐️ 5 (17)
Perfect Location in Princeton w/ Peaceful Serenity

No image available

$37,354
$243
42%
42.52$0❌❌✅Y / Y⭐️ 5 (21)
Private Luxurious Canal Estate

No image available

$98,227
$378
71%
541$0✅❌✅Y / Y⭐️ 5 (58)
The Speakeasy

No image available

$81,578
$629
35%
43.52$250❌❌❌Y / Y⭐️ 5 (57)
Luxury, Huge Roof Deck, Parking & Walk to New Hope

No image available

$88,837
$589
41%
422$150❌❌❌Y / Y⭐️ 5 (172)
Luxurious Farmhouse on Sprawling 14-Acre Farm

No image available

$63,915
$468
37%
42.53$150❌❌❌Y / Y⭐️ 5 (26)
Amazing home in the heart of historic Berkeley Sq.

No image available

$74,792
$335
61%
622$0❌❌❌Y / Y⭐️ 4.7 (234)
Hidden Pond Farm Estates featuring a huge pool

No image available

$106,657
$687
41%
432$100✅❌❌Y / Y⭐️ 5 (193)
Elegant 4BR Princeton Escape • Game Rm • Big Yard

No image available

$77,025
$305
69%
42.51$0✅❌✅Y / Y⭐️ 5 (30)
Cozy 6BR Duplex Retreat

No image available

$104,613
$410
67%
622$250❌❌❌Y / Y⭐️ 5 (25)

Return Metrics

53.51% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$6,876$13,752$20,629$27,505$34,382$68,764$206,292
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$6,876$13,752$20,629$27,505$34,382$68,764$206,292

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

53.51%

Payback Period Days

682

Return on Investment

53.51%

property-location

117 Meadowbrook Dr Princeton, New Jersey, 08540

5 bed • 3 bath • 1 guests

Agent

Inquire about this property

Contact Agent

$115,490

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $350/night at 71% occupancy.Projected nightly rate is $527/night at 60% occupancy.

Top 61% of comparables

Top 36% 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.

$101,743

Avg annual revenue

60%

Avg occupancy rate

$527

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

$90k

$145k

$200k

Sign up to see the data on 40 all comparables

$6,876

Profit

Revenue

$115,490

Operating Expenses

$27,014

Operating Income

$88,476

Net Effective Rent

$81,600

Profit (Cash Flow)

$6,876

$12,850

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$100

Total

$12,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

53.51%

Payback Period Days

682