BNBCalc Short Term Rental Rental Arbitrage Analysis 164 Ocean Ave

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$83,114

Profit (Cash Flow)

$22,869

Cash on Cash Return

646.9%

Annual Revenue

$83,114

AirDNA projects $341/night at 48% occupancy ($59,783). Airbtics projects $284/night at 58% occupancy ($60,162). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 58% occupancy rate, $392 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,857	$66,611	$82,384	$90,494
Occupancy	47%	62%	67%	69%
Nightly Rate	$234	$275	$341	$371

Seasonality (Profit by Month)

Return Metrics

646.93% 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)	$22,869	$45,738	$68,607	$91,476	$114,345	$228,691	$686,075
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	$22,869	$45,738	$68,607	$91,476	$114,345	$228,691	$686,075

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

646.93%

Payback Period Days

Return on Investment

646.93%

164 Ocean Ave Sea Bright, New Jersey, 07760

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,500

Zestimate

$83,114

Annual Revenue

BNBCalc predicts this property will get $284 per night with 58% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

$22,869

Profit

Revenue

$83,114

Operating Expenses

$18,245

Operating Income

$64,869

Net Effective Rent

$42,000

Profit (Cash Flow)

$22,869

$3,535

Cash Investment

Renos & Furnishing

Setup Costs

$3,535

Total

$3,535

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

646.93%

Payback Period Days