BNBCalc Short Term Rental Rental Arbitrage Analysis 245 Manhattan Ave, Jersey City, NJ, 07307

3 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$132,474

Profit (Cash Flow)

$49,252

Cash on Cash Return

556.5%

Annual Revenue

$132,474

AirDNA projects $338/night at 70% occupancy ($86,416). Airbtics projects $303/night at 76% occupancy ($84,108). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 93% occupancy rate, $390 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,936	$86,210	$135,065	$167,743
Occupancy	65%	76%	93%	95%
Nightly Rate	$217	$304	$390	$474

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxurious & Private stay in Jersey City w/Rooftop!	$87,675	$350	66%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (45)
Vibrant & bright 3 B/D, deck, Parking 25 mins NYC!	$60,023	$221	69%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (224)
NYC-Bound 3 BR Apt, Parking + Outdoor Urban Oasis	$54,374	$150	95%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (244)
Jersey City Heights Apt. 2	$34,404	$94	100%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.7 (395)
Urban chic modern apartment	$61,604	$208	80%	3	1	2	$175	❌	❌	❌	N / Y	⭐️ 4.8 (202)
New Sunny 3BR Designer Duplex w/ Parking & Garden	$96,159	$398	65%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
Beautiful and Modern 3Bed2Bath only 20 min to NYC!	$140,943	$403	94%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (82)
Spacius apt with 3 bdrms /2 baths near Manhattan!	$49,955	$153	86%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (318)
Stunning Luxury Retreat by NYC!	$141,220	$396	96%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (28)
Home in The Heights	$73,909	$304	64%	3	2	1	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
New 3BR Condo w/Rooftop Terrace & NYC Views	$106,286	$388	74%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (114)
Wow! Luxurious 3 Bedroom 2 Bath 15 Min to NYC!	$54,852	$148	95%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
Designer luxurious spacious 3BD apt nearby NYC	$102,888	$294	93%	3	2	2	$175	❌	❌	❌	Y / N	⭐️ 4.8 (28)
Luxury Urban Chateau (whole house w/ rooftop)	$71,090	$369	50%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 4.7 (55)
Fran's Lodge - Charming 3BRM Home near NYC	$80,995	$472	46%	3	2	1	$100	❌	❌	❌	N / Y	⭐️ 4.7 (112)
Huge luxurious apartment 20 minutes to Manhattan!	$96,132	$363	71%	3	2	4	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Luxury 3B2B Mins Nyc-Path-EWR	$77,868	$273	75%	3	2	28	$149	❌	❌	✅	Y / Y	⭐️ 5 (14)
Cozy 3 - Bed apartment, Minutes from NYC!	$68,876	$242	74%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.2 (7)
Luxury Retreat 3Bed2Bath only 20 mins from NYC!	$144,776	$399	97%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (82)
Luxuriously Renovated 3 BDRM 2 Bath 15 Min to NYC!	$59,648	$166	94%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Full apartment 3bedrooms 2baths	$53,230	$153	93%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Huge Artist Graffiti Loft JC	$113,838	$349	87%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
SkyHouse JC - New 3BR Apt w/ Rooftop & Parking	$139,790	$494	76%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (46)
Spacious 2BR+2bathroom +1 divide-BR JC Height -NYC	$37,687	$109	93%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.7 (66)
3BR Condo+ Rooftop \|Mins to NYC &American Dream	$95,464	$337	76%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
NEW! Penthouse with Roof Deck	$109,216	$512	57%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (46)
Permitted Single family home	$67,900	$327	56%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Bright and lovely 3bedrm /1bath 25 min to NYC	$47,513	$146	84%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (37)
Ari’s place! Large Luxury Unit With Parking!	$97,356	$280	95%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 4.6 (43)
Huge 3BR 3.5BA Duplex w/Rooftop & NYC Views	$168,374	$615	74%	3	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (30)
Luxury Modern Cozy Home\| 3 BR & 3.5 BA W/ Backyard	$123,100	$430	76%	3	4	2	$149	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
BRAND NEW - Travelers dream home near NYC	$112,410	$315	96%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (37)
Close to NYC - 3BD Spacious and Secluded apt	$64,029	$206	80%	3	2	2	$180	❌	❌	❌	N / Y	⭐️ 3.6 (9)
3 bed home in Jersey City w/parking-mins from NYC	$66,731	$220	77%	3	1	2	$195	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Spacious 3 Bedroom House (Fully Furnished)	$32,252	$237	36%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Beautiful 3BR 3.5BA Full Ensuite Duplex W/Backyard	$145,933	$544	72%	3	4	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Vacation with Convenience is our Top Priority.	$61,752	$222	76%	3	1	3	$0	❌	❌	❌	N / N	⭐️ 4.9 (23)
Cozy and spacious and private	$36,306	$320	31%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Luxury 3 Bed / 1 Bath- Central Location	$50,288	$229	60%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 3.7 (7)
Modern Luxurious 3-bedroom apt close to NYC!	$72,560	$305	65%	3	1	2	$0	❌	❌	❌	N / Y	⭐️ 4 (6)

Return Metrics

556.52% 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)	$49,252	$98,504	$147,757	$197,009	$246,261	$492,523	$1,477,571
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	$49,252	$98,504	$147,757	$197,009	$246,261	$492,523	$1,477,571

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

556.52%

Payback Period Days

Return on Investment

556.52%

245 Manhattan Ave Jersey City, New Jersey, 07307

3 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Jersey City

Guide

Zoning

Market

Guide

Laws

Market Data

$132,474

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $338/night at 70% occupancy.Projected nightly rate is $303/night at 76% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$83,985

Avg annual revenue

76%

Avg occupancy rate

$303

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

$30k

$75k

$120k

$170k

$49,252

Profit

Revenue

$132,474

Operating Expenses

$29,222

Operating Income

$103,252

Net Effective Rent

$54,000

Profit (Cash Flow)

$49,252

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

556.52%

Payback Period Days