BNBCalc Short Term Rental Rental Arbitrage Analysis 234 Copeland Ave 1, Lyndhurst, NJ, 07071

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$53,669

Profit (Cash Flow)

-$22,908

Cash on Cash Return

-266.4%

Annual Revenue

$53,669

AirDNA projects $258/night at 46% occupancy ($43,347). Airbtics projects $237/night at 62% occupancy ($53,668). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 62% occupancy rate, $237 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,075	$45,413	$81,459	$108,446
Occupancy	48%	62%	77%	85%
Nightly Rate	$166	$192	$280	$337

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Gray Home close to NYC / Newark	$36,622	$181	50%	3	1	1	$120	❌	❌	✅	N / Y	⭐️ 5 (85)
New Luxury 3 Bedroom Private House & Backyard	$43,249	$176	64%	3	1.5	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (64)
Spacious, Stylish + Mins EWR/NYC	$41,823	$133	82%	3	2	1	$125	❌	❌	✅	N / Y	⭐️ 4.5 (93)
Vibrant Luxury Apt. w/ Deck	$64,723	$331	52%	3	1	3	$120	✅	❌	❌	Y / Y	⭐️ 5 (18)
★GORGEOUS STYLISH APT CLOSE 2 AMERICAN DREAM & NYC	$50,167	$336	39%	3	2	4	$205	❌	❌	❌	Y / Y	⭐️ 5 (83)
★GORGEOUS MODERN APT CLOSE TO AMERICAN DREAM & NYC	$47,201	$299	42%	3	2	4	$205	❌	❌	❌	Y / Y	⭐️ 5 (40)
Comfy Warm Stylish Apartment near NYC/Newark	$64,381	$286	59%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (47)
3 BD Apt 25 mins to NYC /20 Mins EWR/ Prudential	$60,203	$191	78%	3	1	2	$185	❌	❌	❌	N / Y	⭐️ 4.5 (79)
The Lions Den \| Luxury 3-Bedroom Oasis + Patio	$93,140	$278	87%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (80)
New 3 Bdrm 2 Bthrm by Airport NJPAC American Dream	$54,551	$170	85%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (57)
Central Spacious Charming Three Bedroom Apartment	$35,252	$171	52%	3	1	1	$100	❌	❌	❌	N / Y	⭐️ 5 (37)
New Modern 3 Bdrm by Airport NJPAC American Dream	$48,424	$150	83%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (117)
Modern + NYC +EWR + Malls +3Bdrm+ 1 Bath +Parking	$49,824	$186	72%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (62)
Walk 2 NY Train \| Yard \| Pets OK \| WFH Office	$37,958	$121	77%	3	1	1	$165	❌	❌	✅	N / Y	⭐️ 4.5 (77)
Gren’s Place	$60,563	$236	69%	3	1.5	2	$135	❌	❌	✅	Y / Y	⭐️ 4.5 (50)
20% OFF, Newarkhome-3BDR by EWR+Free st Parking	$59,967	$353	44%	3	1	1	$159	❌	❌	❌	Y / Y	⭐️ 5 (37)
3 Bdrms 15 mins to EWR Airport NYC American Dream	$43,576	$138	82%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
New 3 Bdrm 2 Bthrm by Airport NJPAC American Dream	$63,270	$193	88%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (65)
Stylish & Comfortable Apartment for Groups	$43,677	$221	54%	3	1	7	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Lovely 3BDRMS Close To Metlife-American Dream-NYC!	$33,588	$210	40%	3	2	4	$195	❌	❌	❌	Y / Y	⭐️ 5 (77)
Newly Renovated 3-BD Apt.	$37,889	$110	94%	3	1	7	$25	❌	❌	✅	N / Y	⭐️ 4.9 (39)
Lovely 3BR, Central to EWR/ NYC	$47,960	$156	84%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
NYC Gateway Cozy Family Home	$46,029	$262	48%	3	1	3	$0	❌	❌	❌	N / N	⭐️ 0 (2)
NYC Gateway: Cozy Home with Easy Access	$62,812	$220	76%	3	1	3	$160	❌	❌	❌	N / N	⭐️ 3.8 (6)
NYC & EWR Family Retreat with 2 Car Garage	$74,839	$288	71%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
2 DEEP Discounted Apts by American Dream, Sleeps 8	$124,191	$499	68%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
NEW! 3BR Modern and Comfy Newark unit	$51,332	$275	51%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Top-Rated 3BR Apartment Near Public Transit	$35,147	$202	43%	3	2	2	$149	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Cozy Belleville Getaway!	$32,792	$140	64%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (14)
Cozy Entire Home Near NYC MetLife-ADMall+free prkn	$111,146	$416	73%	3	2	24	$120	❌	❌	✅	Y / Y	⭐️ 5 (40)
Lovely Spacious 3BR, near EWR/NY	$48,675	$143	93%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (3)
3 Bedroom Stellar Stay with Parking	$34,945	$124	77%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Historic 1875 3/4 bd home w/hot tub 20 min to NYC	$104,443	$828	34%	3	3	2	$350	❌	✅	❌	Y / Y	⭐️ 4.5 (15)
Cheerful 3BR residential home with free parking	$29,665	$175	43%	3	1	1	$98	❌	❌	❌	N / N	⭐️ 4.5 (84)
Lovely Spacious 3BR, mins EWR	$39,962	$179	61%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Near NYC - 50s Suburban House	$52,203	$271	52%	3	2	28	$125	❌	❌	❌	Y / Y	⭐️ 5 (26)
Lafayette Home	$26,721	$149	49%	3	1	2	$0	❌	❌	❌	N / N	⭐️ 4.5 (11)
3 Bedrooms 1 bath, w/Parking EWR American Dream	$38,401	$172	61%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)

Return Metrics

-266.37% 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)	-$22,908	-$45,816	-$68,724	-$91,632	-$114,540	-$229,080	-$687,240
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	-$22,908	-$45,816	-$68,724	-$91,632	-$114,540	-$229,080	-$687,240

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-266.37%

Payback Period Days

Return on Investment

-266.37%

234 Copeland Ave Lyndhurst, New Jersey, 07071

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$53,669

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $258/night at 46% occupancy.Projected nightly rate is $237/night at 62% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$52,107

Avg annual revenue

62%

Avg occupancy rate

$237

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

$125k

-$22,908

Profit

Revenue

$53,669

Operating Expenses

$18,977

Operating Income

$34,692

Net Effective Rent

$57,600

Profit (Cash Flow)

-$22,908

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-266.37%

Payback Period Days