BNBCalc Short Term Rental Rental Arbitrage Analysis 348 Baldwin Ave, Jersey City, NJ, 07306

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$56,211

Profit (Cash Flow)

$5,992

Cash on Cash Return

137.7%

Annual Revenue

$56,211

AirDNA projects $146/night at 75% occupancy ($39,994). Airbtics projects $151/night at 80% occupancy ($44,121). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 90% occupancy rate, $171 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,308	$45,133	$57,827	$80,051
Occupancy	78%	84%	90%	97%
Nightly Rate	$121	$143	$171	$220

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful NEW 2 Bed 2 Bath!	$46,192	$220	55%	1	2	3	$150	❌	❌	✅	Y / Y	⭐️ 1 (3)
Modern 1Br1Ba-Minutes to NYC & Downtown JC:Parking	$52,279	$165	85%	1	1	2	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (131)
Bright, Stylish Garden Apartment minutes to NYC	$50,416	$140	98%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (161)
Double Queen Bed very close to New York City	$49,249	$232	58%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Modern Downtown Jersey City Apt close to PATH	$36,508	$113	85%	1	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (131)
Full size apt. close to NYC	$35,409	$99	94%	1	1	1	$71	❌	❌	❌	N / Y	⭐️ 4.9 (42)
Cozy Condo	$32,449	$106	78%	1	1	2	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (120)
Garden Level Apt in JC Heights	$45,412	$145	84%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (58)
Serene Oasis - 30 mins to NYC	$41,947	$116	97%	1	1	3	$100	❌	❌	✅	N / Y	⭐️ 4.8 (83)
Stylish Apt with Balcony and Patio - 20 mins to NY	$75,118	$249	79%	1	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (65)
Luxury apartment New York City	$31,974	$156	56%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
Chic & Modern 1 bedroom, near New York City - NYC	$54,763	$155	95%	1	1	3	$51	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
HUGE Private 1BR/bathroom min to NYC late checkout	$31,231	$93	88%	1	1	1	$71	❌	❌	✅	N / Y	⭐️ 4.8 (104)
Heritage House, Apartment 3	$43,918	$119	99%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 4.9 (119)
Great 1 BR/1 BA Apt- Minutes To NYC!	$36,507	$121	77%	1	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (65)
Nice/Private/Mins NYC/Train/EWR	$57,359	$186	82%	1	1	1	$139	❌	❌	✅	Y / Y	⭐️ 4.9 (32)
Private 1BR in heart of downtown Jersey City	$42,022	$121	93%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (168)
2nd Street Retreat Downtown JC	$60,419	$209	78%	1	1	2	$75	❌	❌	✅	N / Y	⭐️ 5 (49)
Hoboken apt with new bathroom & private terrace!	$59,252	$192	82%	1	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (117)
Lovely Condo Mins NYCEWRPath	$67,104	$221	81%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (17)
Stylish 1Br Apt with Sunroom 30 mins to NYC	$54,035	$150	96%	1	1	4	$119	❌	❌	❌	Y / Y	⭐️ 4.8 (197)
Welcome to 'The Garden'	$41,064	$137	79%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (33)
Lovely Mins NYCEWRPath*1Parkng	$37,892	$203	51%	1	1	28	$120	❌	❌	✅	Y / Y	⭐️ 3.6 (3)
Lovely Apartment, 15 mins to NYC	$41,538	$124	90%	1	1	29	$100	❌	❌	❌	Y / Y	⭐️ 5 (39)
Comfy Bright Peaceful 1BR - Minutes to NYC	$56,623	$172	88%	1	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
Lovely 1-bedroom apartment with deck & fireplace	$21,192	$142	38%	1	1	1	$120	❌	❌	❌	N / N	⭐️ 4.7 (38)
Lovely 1br Home away from home minutes from City!	$31,633	$171	46%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.4 (26)
Victorian Home less than 3 miles from WTC	$22,046	$72	79%	1	1	4	$200	❌	❌	✅	N / N	⭐️ 4.6 (20)
Cozy garden suite w/ private entrance, downtown JC	$52,951	$145	99%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (101)
The Red Brick House - 1 Bed Downtown Jersey City	$51,476	$156	87%	1	1	2	$125	❌	❌	❌	N / Y	⭐️ 5 (74)
Historic Downtown Jersey City (Legal)	$47,344	$148	85%	1	1	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (287)
Luxury Apartment in Jersey City- Minutes to NYC	$87,477	$273	86%	1	1	6	$100	✅	❌	❌	Y / Y	⭐️ 5 (10)
City Lights Comfort @ 3rd floor Entire unit	$43,334	$126	92%	1	1	1	$85	❌	❌	✅	N / Y	⭐️ 4.6 (14)
Heights Haven Condo	$42,286	$135	83%	1	1	1	$120	❌	❌	✅	N / N	⭐️ 4.5 (20)
NYC Inspired Apt 20 MIN Times Square with Parking!	$27,651	$100	74%	1	1	28	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
Luxury 1BR Suite near NYC	$36,991	$141	68%	1	1	2	$79	✅	❌	❌	Y / Y	⭐️ 3.7 (18)
Guesthouse mins from NYC	$27,288	$80	88%	1	1	1	$67	❌	❌	✅	N / Y	⭐️ 5 (5)
Style & comfort - 15 min to NYC	$40,285	$130	84%	1	1	29	$100	❌	❌	❌	Y / Y	⭐️ 5 (15)
Metropolitan Holiday 1Bedroom 1Bath	$43,917	$122	98%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (35)
Modern 1 BR/1 BA Apt - Minutes To NYC!	$51,248	$164	80%	1	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.4 (92)

Return Metrics

137.73% 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)	$5,991	$11,983	$17,974	$23,966	$29,958	$59,916	$179,748
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	$5,991	$11,983	$17,974	$23,966	$29,958	$59,916	$179,748

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

137.73%

Payback Period Days

265

Return on Investment

137.73%

348 Baldwin Ave Jersey City, New Jersey, 07306

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Jersey City

Guide

Zoning

Market

Guide

Laws

Market Data

$56,211

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $146/night at 75% occupancy.Projected nightly rate is $151/night at 80% occupancy.

Occupancy Rate

Top 26% 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.

$45,194

Avg annual revenue

80%

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

$20k

$40k

$65k

$90k

$5,992

Profit

Revenue

$56,211

Operating Expenses

$19,307

Operating Income

$36,904

Net Effective Rent

$30,912

Profit (Cash Flow)

$5,992

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

137.73%

Payback Period Days

265