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 1234 Broadway, New York, NY

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$111,034

Profit (Cash Flow)

$36,600

Cash on Cash Return

841.4%

Annual Revenue

$111,034

AirDNA projects $333/night at 74% occupancy ($90,003). Airbtics projects $277/night at 93% occupancy ($94,090). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 100% occupancy rate, $304 rate per night.

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

Percentiles25%50%75%90%
Revenue$63,455$85,011$112,869$190,962
Occupancy91%98%100%100%
Nightly Rate$188$234$304$516

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
3 Full Beds, 1Bedroom, Korea-town, Times Square12
$137,268
$375
99%
112$139❌❌❌Y / Y⭐️ 4.2 (110)
Clean / Comfy Family Studio With 3 Double Beds # 5
$72,582
$197
100%
111$120❌❌✅Y / Y⭐️ 4.6 (87)
A+ Location Duplex Suite Nest "City Cottage Alike"
$96,745
$351
74%
111$120❌❌❌Y / Y⭐️ 4.6 (111)
Great One Bedroom Apartment Next Empire State #9
$81,114
$219
100%
111$120❌❌✅Y / Y⭐️ 4.7 (92)
Charming Studio close Empire State & 5th Ave #54
$60,024
$164
98%
111$120❌❌✅Y / Y⭐️ 4.7 (12)
Midtown Elegant Corner Loft With Great Views #89
$67,792
$188
98%
111$120❌❌✅Y / Y⭐️ 4.5 (52)
Wonderful Family Friendly Home Near Broadway #87
$59,754
$159
100%
111$120❌❌✅Y / Y⭐️ 4.5 (92)
Spacious private room in a private rental #7
$93,999
$311
81%
111$100❌❌❌Y / Y⭐️ 4.8 (9)
Imperial Midtown Studios 728
$75,029
$244
82%
111$100❌❌❌Y / Y⭐️ 4.9 (159)
Family Studio 5 people close to Times Square #68
$93,918
$253
100%
111$120❌❌✅Y / Y⭐️ 4.5 (18)
NYC Style Family Studio Close To Time Square # 50
$63,922
$177
97%
111$120❌❌✅Y / Y⭐️ 4.6 (82)
Imperial Midtown Studios 829
$89,820
$302
79%
111$100❌❌❌Y / Y⭐️ 4.8 (144)
Studio Apartment #2
$70,047
$191
99%
111$120❌❌✅Y / Y⭐️ 4.6 (44)
Spacious Apartment NYC Views for 7 p # 10
$89,532
$242
100%
111$120❌❌✅Y / Y⭐️ 4.7 (19)
Great One Bedroom Apartment Next Empire State #8
$69,888
$188
100%
111$120❌❌✅Y / Y⭐️ 4.5 (92)
Modern Midtown Family Studio next Empire State #59
$63,162
$172
99%
111$120❌❌✅Y / Y⭐️ 4.6 (7)
Bright Loft Deluxe 3 Beds & Broadway Ave View #4
$67,578
$183
100%
111$120❌❌✅Y / Y⭐️ 4.6 (93)
Studio with Private Bathroom Midtown Manhattan #82
$61,830
$165
100%
111$120❌❌✅Y / Y⭐️ 4.6 (33)
Family Studio/2 Min to the Empire S. Building #52
$62,815
$168
100%
111$120❌❌✅Y / Y⭐️ 4.7 (28)
Quiet One Bedroom Apartment For 7 Manhattan #2
$78,437
$212
100%
111$120❌❌✅Y / Y⭐️ 4.7 (88)
Family Studio With 3 Beds close Empire State #29
$76,738
$208
100%
111$120❌❌✅Y / Y⭐️ 4.6 (22)
Bright Loft Deluxe 3 Beds & Broadway Ave View #5
$90,646
$245
100%
111$120❌❌✅Y / Y⭐️ 4.7 (59)
The Cozy Studio
$116,527
$345
92%
111$110❌❌✅Y / Y⭐️ 4.5 (34)
Great One Bedroom Apartment Next Empire State #4
$64,340
$174
100%
1130$120❌❌✅Y / Y⭐️ 4.8 (46)
Sweet Studio Manhattan
$97,119
$274
96%
111$110❌❌✅Y / Y⭐️ 4.6 (25)
A+ Location Comfort Lofty & Bright Queen Studio #5
$77,449
$294
71%
111$95❌❌❌Y / Y⭐️ 4.8 (72)
Beautiful place in the heart of Manhattan/5ppl
$79,329
$214
97%
111$110❌✅❌Y / Y⭐️ 4.7 (39)
Better location, heart of Manhattan/ 4ppl
$193,100
$561
93%
111$110❌❌❌Y / Y⭐️ 4.7 (46)
Good place in heart of Manhattan/ 6ppl
$77,266
$227
93%
111$0❌❌❌Y / Y⭐️ 4.6 (29)
Nice Apt in heart of Manhattan/ 4ppl
$183,917
$526
94%
111$110❌❌❌Y / Y⭐️ 4.6 (40)
Nice Studio in Midtown Manhattan
$96,463
$297
88%
111$110❌❌✅N / Y⭐️ 4.4 (25)
Warm and cozy place in the heart of Manhattan/6ppl
$185,489
$557
90%
111$110❌❌❌Y / Y⭐️ 4.8 (20)
National at 888 Sixth Avenue One Bedroom
$66,671
$506
36%
1030$300❌❌✅Y / Y⭐️ 5 (5)
Big One Bedroom Apartment close to Empire State #6
$76,999
$206
100%
111$120❌❌✅Y / Y⭐️ 4.8 (16)
The Blue Empire
$101,923
$278
99%
114$110❌❌✅Y / N⭐️ 4.7 (76)
Cute place in heart of Manhattan/ 5ppl
$63,844
$196
89%
111$0❌❌❌Y / Y⭐️ 4.8 (15)
Times Square Comfort One-bedroom Apartment
$84,530
$264
86%
117$95❌❌❌N / Y⭐️ 4.7 (53)
Great place to stay in the center/ 6ppl
$201,244
$558
97%
111$110❌❌❌Y / Y⭐️ 4.8 (29)
NYC Bliss | Sightseeing. Fitness Center
$65,678
$185
97%
111$0❌❌❌N / Y⭐️ 4.8 (47)
Prime Location! Sunny unique 1bedroom loft duplex!
$188,490
$515
100%
1230$0❌❌❌Y / Y⭐️ 5 (14)

Return Metrics

841.37% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$36,599$73,199$109,799$146,398$182,998$365,997$1,097,991
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$36,599$73,199$109,799$146,398$182,998$365,997$1,097,991

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

841.37%

Payback Period Days

43

Return on Investment

841.37%

property-location

1234 Broadway 523 New York, New York, 10001

1 bed • 1 bath • 1 guests

Agent

Inquire about this property

Contact Agent

New York

Guide

Market

Guide


Market Data

$111,034

Annual Revenue

BNBCalc predicts this property will get $277 per night with 93% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Top 36% 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.

$93,575

Avg annual revenue

93%

Avg occupancy rate

$277

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

$60k

$105k

$150k

$200k

Sign up to see the data on 40 all comparables

$36,600

Profit

Revenue

$111,034

Operating Expenses

$26,434

Operating Income

$84,600

Net Effective Rent

$48,000

Profit (Cash Flow)

$36,600

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

841.37%

Payback Period Days

43

              🤩

              Your free analysis is ready!

              Sign in to view your property analysis

              Your email address

              By signing in, you agree to our Terms of Service