BNBCalc Short Term Rental Rental Arbitrage Analysis 131 Hawley St, Binghamton, NY, 13901

4 bed • 1 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$32,784

Profit (Cash Flow)

-$24,878

Cash on Cash Return

-240.4%

Annual Revenue

$32,784

AirDNA projects $187/night at 48% occupancy ($32,784). Airbtics projects $295/night at 64% occupancy ($68,958). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 48% occupancy rate, $187 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,676	$51,460	$102,567	$156,310
Occupancy	50%	69%	80%	87%
Nightly Rate	$172	$197	$342	$482

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Convenient, Minimalist, 4 bedroom (5 beds), home	$41,728	$136	80%	4	2	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (42)
Binghamton's Beautiful Riverside Drive Living!	$56,270	$267	55%	4	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (63)
Family Time	$42,697	$174	64%	4	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (19)
Spacious Home in Johnson City, NY by BU, UHS & BCC	$61,764	$179	89%	4	2	1	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
"Charming Natural Cabin Near BU Relaxing Retreat!"	$54,205	$180	79%	4	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (69)
Cozy/Chic Cabin Binghamton NY	$52,136	$159	87%	4	3	1	$115	❌	✅	✅	Y / Y	⭐️ 5 (355)
Rivers Edge	$39,558	$199	51%	4	2	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (65)
Custom built resort on private lake with kayaks	$185,492	$1,049	48%	4	5	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (27)
Farmhouse: Beautiful Dock, Lake Access, and Views	$45,772	$169	74%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (71)
The Bison Spirit	$46,863	$153	79%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (77)
Beautiful 4br (5 beds) Westside Home	$58,165	$274	58%	4	2	3	$0	❌	❌	✅	N / N	⭐️ 4.5 (4)
JJT Farm, Elk Mountain Ski resort, Ithica NY	$75,049	$377	54%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
The Ultimate Cozy Retreat	$41,072	$235	46%	4	1	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (8)
The Hidden Gem - Cozy Lakefront Cottage	$63,159	$166	96%	4	2	2	$270	❌	❌	✅	Y / Y	⭐️ 5 (5)
Lakes Edge	$164,340	$542	81%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (8)
Serene Susquehanna Escape: Mtn & River Views!	$58,199	$331	41%	4	2	3	$207	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Lakeside Retreat on Laurel Lake	$151,019	$476	86%	4	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (21)
Ron and Sherry’s house	$51,996	$192	74%	4	2	7	$75	❌	❌	✅	Y / Y	⭐️ 5 (3)

Return Metrics

-240.36% 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)	-$24,877	-$49,755	-$74,632	-$99,510	-$124,388	-$248,776	-$746,329
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	-$24,877	-$49,755	-$74,632	-$99,510	-$124,388	-$248,776	-$746,329

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-240.36%

Payback Period Days

Return on Investment

-240.36%

131 Hawley St Binghamton, New York, 13901

4 bed • 1 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,069

Zestimate

$32,784

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $187/night at 48% occupancy.Projected nightly rate is $295/night at 64% occupancy.

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

20 Airbnb Comparables

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

$67,312

Avg annual revenue

64%

Avg occupancy rate

$295

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

$20k

$75k

$130k

$185k

-$24,878

Profit

Revenue

$32,784

Operating Expenses

$16,262

Operating Income

$16,522

Net Effective Rent

$41,400

Profit (Cash Flow)

-$24,878

$10,350

Cash Investment

Renos & Furnishing

$10,250

Setup Costs

$100

Total

$10,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-240.36%

Payback Period Days