BNBCalc Short Term Rental Rental Arbitrage Analysis 280 Marin Blvd 14, Jersey City, NJ, 07302

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$49,396

Profit (Cash Flow)

$974

Cash on Cash Return

22.4%

Annual Revenue

$49,396

AirDNA projects $162/night at 67% occupancy ($39,643). Airbtics projects $196/night at 69% occupancy ($49,395). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $196 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,677	$49,165	$81,225	$109,074
Occupancy	48%	71%	94%	100%
Nightly Rate	$151	$188	$234	$292

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
IDEAL LOCATION CHIC HOME7 min to NYC*GROVE ST	$64,894	$188	93%	1	1	2	$90	❌	❌	✅	N / Y	⭐️ 5 (333)
Nice Apt -10 minutes to Manhattan	$49,192	$136	98%	1	1	5	$75	❌	❌	✅	Y / Y	⭐️ 5 (363)
The Cabin JC - 8 minute walk to Grove Path trains!	$65,979	$182	98%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (56)
Home on the Hudson	$77,131	$289	70%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (33)
Hist 1869 Brownstone Apart, 15 min to NYC downtown	$87,595	$239	100%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (23)
Garden Apartment in Downtown Jersey City	$46,460	$133	94%	1	1	28	$95	❌	❌	❌	Y / Y	⭐️ 5 (103)
Charming Condo - Heart of Jersey City	$60,906	$200	78%	1	1	28	$200	❌	❌	❌	N / Y	⭐️ 5 (6)
★ MASTER Room with PRIVATE entrance ★	$42,717	$116	100%	1	1	28	$25	❌	❌	❌	N / Y	⭐️ 5 (204)
1BR apt with amazing NYC views	$34,281	$163	57%	1	1	29	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
The Othello - Luxury Industrial Loft near NYC	$49,882	$177	77%	1	1	30	$80	✅	❌	❌	Y / Y	⭐️ 5 (12)
Downtown Jersey City - 5 minute train ride to NYC	$40,716	$117	95%	1	1	4	$20	❌	❌	❌	N / Y	⭐️ 4.8 (433)
Spacious & Bright Downtown Jersey City Apartment	$42,637	$120	97%	1	1	4	$20	❌	❌	❌	N / Y	⭐️ 5 (167)
Newly renovated, KING bed w/ laundry - mins to NYC	$57,524	$169	93%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Lovely one-bedroom in Jersey City- Close to NYC	$75,908	$220	92%	1	1	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (34)
New York City Luxury Getaway	$70,454	$275	70%	1	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Modern Studio in Jersey City	$48,186	$227	58%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Bright 1 Bedroom Apt in Amenity Building	$47,506	$220	59%	1	1	28	$150	✅	❌	✅	Y / Y	⭐️ 5 (3)
Furnished One Bedroom Apartment JC Newport	$44,732	$291	42%	1	1	28	$100	✅	❌	✅	Y / Y	⭐️ 5 (5)
Beautiful Studio \| Equipped Kitchen+Work Desk \| JC	$35,970	$234	42%	1	1	28	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (8)
Spacious& Bright 1BR in Jersey City\| Mins to NYC	$36,894	$240	42%	1	1	28	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (14)
Bright + Spacious 1BR \| Work Desk&WiFi \| Near PATH	$46,731	$304	42%	1	1	28	$100	✅	❌	✅	Y / Y	⭐️ 5 (12)
Beautiful 1BR \| Kitchen \| Jersey City by GLS	$47,807	$311	42%	1	1	28	$100	✅	❌	✅	Y / Y	⭐️ 5 (3)
Lux Studio \| Great for Travel Nurses \| Near PATH	$36,124	$235	42%	1	1	28	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (6)
Oversized Grove St Duplex 1B Apartment	$49,804	$189	72%	1	1	28	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Spacious 1 Bedroom Apartment	$41,679	$156	73%	1	1	28	$0	❌	❌	✅	N / Y	⭐️ 5 (9)
Apt 3 in downtown Jersey City home near NYC	$39,254	$105	100%	1	1	14	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (122)
2 blocks away from PATH train GROVE st station	$25,998	$96	74%	1	1	28	$80	❌	❌	❌	N / Y	⭐️ 4.5 (108)
1 Bedroom steps from Grove St PATH Train to NYC	$39,014	$209	51%	1	1	30	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
2min walk to Grove St PATH train	$20,591	$97	58%	1	1	30	$80	❌	❌	❌	N / Y	⭐️ 0 (0)
Apt 2 in downtown Jersey City home near NYC	$38,430	$105	100%	1	1	14	$0	❌	❌	❌	Y / Y	⭐️ 5 (145)
Modern 1 Bedroom in Historic Downtown Jersey City	$41,504	$189	60%	1	1	30	$0	✅	❌	✅	Y / Y	⭐️ 5 (2)
Modern 1 Bedroom 20 Minutes to Midtown NYC	$33,967	$160	58%	1	1	30	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Airy & Modern King Bed Loft—Minutes to NYC!	$72,468	$198	100%	1	1	29	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Entire Apartment - 1 Bedroom Urban Oasis	$34,038	$93	100%	1	1	28	$160	❌	❌	❌	N / Y	⭐️ 5 (13)
Jersey City 1BR w/ Elevator & W/D, quiet street	$38,005	$179	58%	1	1	31	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Beautiful, spacious, bright 1 bedroom	$56,660	$180	86%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Charming 1 Bedroom 20 Mins to Midtown NYC	$20,423	$186	30%	1	1	30	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

22.39% 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)	$974	$1,948	$2,922	$3,896	$4,870	$9,741	$29,225
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	$974	$1,948	$2,922	$3,896	$4,870	$9,741	$29,225

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.39%

Payback Period Days

1630

Return on Investment

22.39%

280 Marin Blvd Jersey City, New Jersey, 07302

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Jersey City

Guide

Zoning

Market

Guide

Laws

Market Data

$49,396

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $162/night at 67% occupancy.Projected nightly rate is $196/night at 69% 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.

$45,924

Avg annual revenue

69%

Avg occupancy rate

$196

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

$15k

$40k

$60k

$90k

$974

Profit

Revenue

$49,396

Operating Expenses

$18,421

Operating Income

$30,974

Net Effective Rent

$30,000

Profit (Cash Flow)

$974

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

22.39%

Payback Period Days

1630