BNBCalc Short Term Rental Rental Arbitrage Analysis 119 W Maple Ave, Wildwood, NJ, 08260

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$44,384

Profit (Cash Flow)

-$1,646

Cash on Cash Return

-25.9%

Annual Revenue

$44,384

AirDNA projects $236/night at 32% occupancy ($27,583). Airbtics projects $217/night at 56% occupancy ($44,384). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56% occupancy rate, $217 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,846	$37,320	$73,199	$103,363
Occupancy	45%	51%	67%	79%
Nightly Rate	$149	$196	$293	$350

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2nd Floor Two Bedroom Cozy Condo in Wildwood.	$13,607	$54	62%	2	1	1	$45	❌	❌	❌	N / Y	⭐️ 5 (319)
Walk 2 Beach \| 2 BR 2 Bath \| 6 ppl \| Park’n Pass	$20,858	$78	62%	2	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (74)
Private 2 Bedroom Relaxing Rancher in Wildwood.	$24,097	$80	81%	2	1	2	$45	❌	❌	❌	N / Y	⭐️ 5 (225)
★ Spacious Beach Apartment #3	$26,087	$156	41%	2	2.5	1	$139	❌	❌	✅	N / Y	⭐️ 4.5 (140)
2.5 Blocks to the Beach and Boardwalk!	$29,158	$106	72%	2	1	1	$100	❌	❌	❌	N / N	⭐️ 5 (102)
Huge yard /4.5 block to the beach/ pets invited	$32,325	$194	44%	2	1	2	$120	❌	❌	❌	Y / N	⭐️ 4.5 (8)
2 bedroom, Walk to Beach, Boardwalk & Shops (2L)	$40,119	$185	58%	2	1	3	$140	❌	❌	✅	N / Y	⭐️ 4.5 (34)
3 Blocks from Beach 15 minutes from Cape May	$25,266	$100	68%	2	1	3	$50	❌	❌	✅	N / Y	⭐️ 4.8 (305)
Lovely two bedroom condo in the heart of Wildwood	$69,066	$185	99%	2	0	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (57)
Awesome 2BR/1Bath Cottage Beach&Boardwalk&H20parks	$18,297	$144	34%	2	1	3	$140	❌	❌	❌	N / Y	⭐️ 5 (49)
Shorefun vacation rental	$41,198	$168	67%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
2 bedroom, Walk to Beach, Boardwalk, Shops. Apt 2R	$35,364	$182	52%	2	1	3	$140	❌	❌	✅	N / Y	⭐️ 4.5 (26)
Glenwood Cottage: Centrally located & Pet friendly	$130,462	$373	95%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (70)
North Wildwood 2 bedroom lower half of duplex	$28,362	$176	41%	2	1	7	$125	❌	❌	✅	Y / Y	⭐️ 5 (46)
Maple Gardens	$38,842	$216	45%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Cozy by the Beach! Budget Friendly Great Location	$41,099	$231	48%	2	1	5	$130	❌	❌	❌	N / N	⭐️ 5 (11)
A Summer Place	$29,552	$131	51%	2	1	1	$150	❌	❌	❌	N / Y	⭐️ 5 (4)
The Beach Shack	$46,766	$270	47%	2	1	3	$40	❌	❌	❌	N / Y	⭐️ 5 (19)
2 bedroom, Walk to Beach & Boardwalk ! (Apt. 1R)	$33,470	$184	48%	2	1	3	$140	❌	❌	✅	N / Y	⭐️ 4.5 (34)
Seascape vacation rental	$43,082	$149	79%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
2BR.1BT. Beach/H20 parks/piers	$48,759	$162	80%	2	1	3	$150	❌	❌	❌	N / Y	⭐️ 5 (21)
Bungalow by the Sea	$99,942	$367	72%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Wonderful remodeled home in the heart of WildWood.	$51,142	$290	47%	2	1	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (27)
2 Blks to The Beach! Walk Score 81, Sleeps 8!	$50,833	$323	43%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (125)
Turtles Nest III	$34,636	$304	30%	2	1	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (8)
#4 Comfortable 2 bedroom Steps to Beach & Boards	$34,803	$119	72%	2	1	1	$160	❌	❌	❌	N / N	⭐️ 4.5 (23)
Cozy Beach Cottage 2 mins from Beach & Boardwalk☀️	$67,198	$360	51%	2	2	5	$100	❌	❌	❌	Y / N	⭐️ 5 (25)
#2 Spacious Apartment Steps to Beach & Boardwalk	$18,967	$82	53%	2	1	1	$160	❌	❌	❌	N / N	⭐️ 5 (16)
1 Block Beach Board Walk;2BR for 5; 3rd Fl. Porch	$42,715	$150	77%	2	1	3	$110	❌	❌	❌	N / Y	⭐️ 5 (42)
Jules’ Charming Suite (with Pool)	$71,211	$288	66%	2	1	5	$165	✅	❌	❌	Y / Y	⭐️ 5 (22)
Newly Renovated Beach Block Condo!	$58,570	$345	41%	2	1	2	$170	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Wild Seahorse 1	$61,311	$349	48%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Maple Beach Hideaway	$40,407	$230	48%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (4)
Wildwood Beach paradise . 2 bedroom 2 bath Amazing	$75,321	$416	49%	2	2	2	$239	✅	❌	✅	Y / Y	⭐️ 5 (28)
Back Bay Bungalow in the Heart of Wildwood	$48,723	$208	64%	2	1	7	$0	❌	❌	❌	N / Y	⭐️ 5 (7)
Our Nest by the Sea	$23,900	$198	32%	2	1	4	$225	❌	❌	❌	N / N	⭐️ 5 (6)
Cute Two bedroom condo	$34,054	$249	33%	2	1	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Wildwood place 211 A	$58,101	$326	46%	2	1	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Charming 2BR Home Short Walk to Beach and Bay!	$70,827	$328	59%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 0 (1)
Cozy condo home away from home	$53,573	$250	58%	2	1	2	$125	❌	❌	❌	N / Y	⭐️ 5 (5)

Return Metrics

-25.91% 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)	-$1,645	-$3,291	-$4,936	-$6,582	-$8,227	-$16,455	-$49,365
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	-$1,645	-$3,291	-$4,936	-$6,582	-$8,227	-$16,455	-$49,365

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-25.91%

Payback Period Days

Return on Investment

-25.91%

119 W Maple Ave Wildwood, New Jersey, 08260

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$44,384

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $236/night at 32% occupancy.Projected nightly rate is $217/night at 56% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$45,301

Avg annual revenue

56%

Avg occupancy rate

$217

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

$50k

$90k

$130k

-$1,646

Profit

Revenue

$44,384

Operating Expenses

$17,770

Operating Income

$26,614

Net Effective Rent

$28,260

Profit (Cash Flow)

-$1,646

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-25.91%

Payback Period Days