BNBCalc Short Term Rental Rental Arbitrage Analysis 326 Meigs St, Rochester, NY, 14607

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$34,194

Profit (Cash Flow)

-$8,975

Cash on Cash Return

-136.0%

Annual Revenue

$34,194

AirDNA projects $119/night at 62% occupancy ($26,947). Airbtics projects $151/night at 62% occupancy ($34,194). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 62% occupancy rate, $151 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,930	$33,250	$48,575	$58,595
Occupancy	50%	63%	77%	81%
Nightly Rate	$110	$139	$167	$188

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sterling House in the Heart of the City	$23,359	$66	94%	2	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (245)
Desirable neighborhood, private fenced yard	$30,037	$101	78%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (57)
Flower City Abode/Park Ave/Central AC/Renovated	$50,321	$166	81%	2	2	3	$145	❌	❌	❌	Y / Y	⭐️ 5 (57)
Tres Petit Chateau	$31,375	$156	51%	2	2	1	$50	❌	❌	✅	N / Y	⭐️ 5 (170)
Centric Modern Loft w/ King Beds & Smart GameTable	$26,352	$160	45%	2	1.5	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (146)
Artists’ House in Swilburg/ No Fees	$39,906	$155	69%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (42)
Two Bedroom Victorian Strathallan Apartment	$28,323	$174	43%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (34)
Spacious Themed 2 Bedroom Apt With Parking	$32,846	$151	57%	2	1	1	$59	❌	❌	✅	Y / Y	⭐️ 4.9 (179)
ROC Loft in the heart of Downtown's East End	$29,937	$186	42%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (119)
PineappleROC NOTA 549	$32,654	$104	80%	2	2	1	$96	❌	❌	✅	Y / Y	⭐️ 4.9 (79)
PineappleROC South Wedge Loft	$26,537	$100	64%	2	1	1	$97	❌	❌	✅	Y / Y	⭐️ 5 (219)
Double King Master Suites-Park Ave Area-High End	$50,272	$171	76%	2	2.5	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (176)
PineappleROC South Wedge Retreat	$22,572	$79	71%	2	1	1	$97	❌	❌	✅	N / Y	⭐️ 5 (478)
Unique 2BR Home In Downtown Rochester & UofR!	$28,892	$77	89%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (131)
Spacious 2 Bedroom Apartment in 1910 Tudor	$33,282	$151	60%	2	1	3	$40	❌	❌	❌	Y / Y	⭐️ 5 (111)
Your New Fave Spot in NOTA w/Private Garage	$51,831	$170	81%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (82)
Hidden Gem in Neighborhood of the Arts w/Garage	$38,376	$137	74%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (83)
Bright & Cheerful w/ King Beds - Walk Everywhere!	$59,714	$212	75%	2	1	1	$72	❌	❌	✅	Y / Y	⭐️ 5 (95)
Artists' 2BR APT on Upper Monroe/No Fees	$29,559	$144	54%	2	1	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (129)
Charming Park Ave Gem! W/ Private Balcony	$35,276	$158	60%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (49)
The Hapinest 2 @ Park Avenue	$20,637	$142	39%	2	1	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (21)
Lovely Cottage in the South Wedge Neighboorhood	$33,906	$193	48%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (46)
2 BDRM/Cozy/Quiet/Historic Hot Spot location	$28,232	$91	81%	2	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (140)
Fenced Yard, Remote Work, Laundry, UR/RIT/Strong	$46,796	$172	72%	2	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (75)
City Views Loft Downtown Rochester	$16,688	$135	32%	2	1	1	$50	❌	❌	❌	N / N	⭐️ 5 (176)
Mod abode in the wedge!	$30,333	$118	67%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (138)
Upper Monroe King perfect for long stays	$33,582	$110	80%	2	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (46)
Stylish & Modern. Setting your standards!	$44,888	$188	63%	2	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (169)
South Wedge apartment with parking	$22,330	$111	52%	2	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (84)
East Ave Gem	$34,100	$148	56%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (24)
Spacious 2 Bedroom in Vintage 1910 Southeast Home	$35,146	$106	85%	2	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (561)
Fully Remodeled, Charming Victorian Home	$29,991	$94	85%	2	1	2	$48	❌	❌	❌	Y / Y	⭐️ 5 (224)
Highly walkable South Wedge 2BR with parking	$20,438	$111	48%	2	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (91)
Barbara's House, Discounts for extended stays	$33,136	$116	77%	2	1	7	$50	❌	❌	✅	Y / Y	⭐️ 5 (116)
Cozy Apt in South Wedge Neighborhood	$21,865	$111	53%	2	1	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (24)
Pristine Perch on the Promenade. River Views!	$69,032	$313	59%	2	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (138)
Bright and Beautiful 2 Bedroom Apt. in Rochester!	$31,641	$133	65%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (86)
The Hapinest@Park Avenue	$17,534	$111	41%	2	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (21)
Great location, City/Brighton, UofR, Strong	$17,308	$112	39%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (49)

Return Metrics

-135.98% 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)	-$8,975	-$17,950	-$26,925	-$35,900	-$44,875	-$89,750	-$269,252
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	-$8,975	-$17,950	-$26,925	-$35,900	-$44,875	-$89,750	-$269,252

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-135.98%

Payback Period Days

Return on Investment

-135.98%

326 Meigs St Rochester, New York, 14607

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Rochester

Guide

$34,194

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $119/night at 62% occupancy.Projected nightly rate is $151/night at 62% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$34,102

Avg annual revenue

62%

Avg occupancy rate

$151

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

$35k

$55k

$75k

-$8,975

Profit

Revenue

$34,194

Operating Expenses

$16,445

Operating Income

$17,749

Net Effective Rent

$26,724

Profit (Cash Flow)

-$8,975

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-135.98%

Payback Period Days