BNBCalc Short Term Rental Rental Arbitrage Analysis 1457 Hamilton Ave, Trenton, NJ, 08629

3 bed • 1 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$59,104

Profit (Cash Flow)

$11,724

Cash on Cash Return

140.4%

Annual Revenue

$59,104

AirDNA projects $136/night at 55% occupancy ($27,320). Airbtics projects $261/night at 62% occupancy ($59,103). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $261 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,769	$56,417	$85,662	$124,402
Occupancy	53%	64%	73%	77%
Nightly Rate	$189	$233	$312	$430

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Exquisite Home Near Sesame Place and Six Flags	$56,558	$193	77%	3	1.5	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (34)
3 Bedroom apartment,private,safe and quiet place	$19,755	$123	42%	3	1	3	$60	❌	❌	❌	N / Y	⭐️ 4.5 (16)
Pink Paradise - near Sesame Place & Six Flags	$26,943	$121	58%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (44)
Cozy InnerCityWrhs distrct Apt	$42,051	$162	61%	3	2	2	$150	❌	❌	❌	N / Y	⭐️ 5 (30)
A comfortable home for you	$28,597	$104	71%	3	1	2	$75	❌	❌	✅	N / Y	⭐️ 4.8 (27)
Quaint Historic Colonial - West Trenton (Ewing) NJ	$39,061	$191	53%	3	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (25)
Renovated 3 BR Ewing Home -Quiet	$67,127	$233	77%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Large Home w/ Two Private Units	$89,657	$257	93%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 0 (1)
Stylish home near Princeton.	$81,097	$306	70%	3	2.5	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (66)
Downtown Princeton Elegance • 3BR • Fast Wi-fi	$59,311	$204	74%	3	1	1	$140	✅	❌	✅	Y / Y	⭐️ 5 (93)
Lofty Elegant Home • Downtown Princeton • 3BR	$51,623	$176	76%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (78)
Downtown Princeton-3 BR home	$47,206	$160	76%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (139)
Historic Manor Farmhouse near Sesame	$67,436	$275	67%	3	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (144)
19 Century Charming Stone House	$53,521	$201	69%	3	1	1	$115	❌	❌	✅	Y / Y	⭐️ 4.5 (420)
Spacious & Stylish Princeton Home. Reunion-Ready.	$81,715	$330	66%	3	2.5	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (95)
Historic Yardley Retreat - 1 Block to the River!	$42,613	$274	39%	3	1.5	2	$155	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Idyllic Designer Farmhouse	$105,766	$528	54%	3	2.5	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (33)
Blissful Spacious Home • Heart Of Princeton • 3BR	$50,674	$174	74%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (169)
Trenton Timeless Staycation-Riverfront View	$47,754	$200	61%	3	1	2	$228	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Big Family/Group? Spacious, Comfy 3BD/2BA Apt!	$39,413	$142	70%	3	2	1	$133	❌	❌	✅	Y / Y	⭐️ 4.8 (219)
New Luxury Home Near Princeton Sleeps 7	$64,055	$266	64%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (37)
Princeton: Rainbow House & small garden	$65,813	$315	55%	3	2.5	1	$220	❌	❌	✅	Y / Y	⭐️ 4.5 (135)
A Cozy Three Bedroom Apartment	$66,684	$294	61%	3	2	3	$60	❌	❌	❌	Y / Y	⭐️ 0 (2)
Walkable Princeton 3 bedroom/2 bathroom house	$55,864	$241	62%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (44)
White House Top-Floor Condo w/Private Balcony	$49,544	$190	69%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (157)
White House First-Floor Condo w/Parking	$54,093	$222	64%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (178)
Beautiful Quiet Guesthouse in Newtown Borough	$59,432	$216	73%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (123)
Resort Home Adventures !Location! Yardley, PA	$82,000	$470	47%	3	3	3	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (65)
Spacious Country Home. Private yet close to all !	$85,868	$311	75%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (59)
Modern Home by Six Flags, Sesame Place & Princeton	$23,394	$164	36%	3	2	1	$119	❌	❌	✅	Y / Y	⭐️ 4.7 (91)
Bucks County Farmhouse	$96,810	$309	85%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (254)
Sleeps 10 - Barn Door Cottage - Ideal for Groups	$64,325	$321	54%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (137)
Lambertville Garden Home. Hot Tub and Parking	$48,228	$224	56%	3	1.5	2	$165	❌	✅	❌	Y / Y	⭐️ 5 (61)
Cheerful 3 Bedroom home in town	$34,340	$186	49%	3	1	2	$70	❌	❌	❌	N / Y	⭐️ 5 (51)
Union Falls Retreat	$127,675	$354	98%	3	2.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (156)
Riverfront historical in the center of New Hope.	$113,314	$430	72%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (188)
W. Reading House	$54,118	$432	34%	3	1.5	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (87)
Mayor's Mansion of Lambertville, an absolute gem!	$113,499	$596	51%	3	2	1	$150	❌	❌	❌	N / Y	⭐️ 5 (161)
Charming Lambertville Retreat - 1 Mi to River!	$56,331	$331	45%	3	1.5	2	$181	❌	❌	✅	Y / Y	⭐️ 5 (35)

Return Metrics

140.41% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,724	$23,448	$35,172	$46,897	$58,621	$117,242	$351,728
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	$11,724	$23,448	$35,172	$46,897	$58,621	$117,242	$351,728

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

140.41%

Payback Period Days

260

Return on Investment

140.41%

1457 Hamilton Ave Trenton, New Jersey, 08629

3 bed • 1 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Trenton

Zoning

Laws

$59,104

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $136/night at 55% occupancy.Projected nightly rate is $261/night at 62% occupancy.

Occupancy Rate

Top 53% 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.

$60,993

Avg annual revenue

62%

Avg occupancy rate

$261

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

$55k

$90k

$130k

$11,724

Profit

Revenue

$59,104

Operating Expenses

$19,683

Operating Income

$39,420

Net Effective Rent

$27,696

Profit (Cash Flow)

$11,724

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

140.41%

Payback Period Days

260