BNBCalc Short Term Rental Rental Arbitrage Analysis 381 E 158th St

3 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$101,052

Profit (Cash Flow)

$31,071

Cash on Cash Return

361.3%

Annual Revenue

$101,052

AirDNA projects $176/night at 46% occupancy ($29,570). Airbtics projects $379/night at 73% occupancy ($101,052). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, $379 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,819	$89,584	$162,708	$274,853
Occupancy	62%	75%	90%	97%
Nightly Rate	$212	$321	$481	$753

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sleeps 7\|Close to LGA\|Times Sq in 25 min	$272,335	$809	90%	3	1	1	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
Tourist Fave\|Subway 2 blks away\| Times Sq 25 min	$257,989	$784	87%	3	1	1	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
Perfect for Tourism: Near Train, Times Sq, Dining	$270,202	$786	91%	3	1	1	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
25 Min->Times Sq\|Save on 2Day+ Stays	$267,445	$792	90%	3	1	1	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Elegant 3Br Apt Yankee stadium	$42,372	$282	38%	3	1	30	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (24)
Entire and big apartment bronx	$27,171	$128	58%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
☆Sun-Filled 3-Bedroom Apartment in Bronx☆	$53,099	$186	78%	3	1	30	$0	❌	❌	❌	N / Y	⭐️ 4.8 (163)
Claremont Townhouse \| 3-Bedroom Oasis in the Bronx	$69,226	$246	73%	3	1	30	$150	❌	❌	✅	N / Y	⭐️ 4.9 (62)
NYC Paradise near metro with parking and laundry	$97,798	$395	63%	3	3	1	$270	❌	❌	❌	Y / Y	⭐️ 5 (41)
Newly Renovated 3 Bedroom Classic NYC Brownstone	$63,021	$200	85%	3	1	30	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
☆3-Bedroom Spacious Apartment☆	$52,779	$175	71%	3	1	3	$150	❌	❌	❌	N / Y	⭐️ 4.8 (129)
Duplex Close to Times Sq\|Save on Long Stays	$236,888	$642	97%	3	2	1	$299	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Rustic Sunset	$66,894	$294	60%	3	1	30	$90	❌	❌	✅	N / N	⭐️ 4.5 (21)
!! Large 3 Bedroom Apartment in NYC!!	$54,312	$246	57%	3	1	4	$100	❌	❌	❌	N / Y	⭐️ 4.7 (32)
Apartment in New York	$91,929	$358	70%	3	1	30	$60	❌	❌	✅	Y / Y	⭐️ 4.2 (5)
Exquisite 3 Bedrooms in Harlem	$156,101	$422	98%	3	1	2	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
Cheerful 3 bedroom NYC Home	$43,803	$176	68%	3	1	31	$0	❌	❌	❌	N / Y	⭐️ 4.8 (36)
Duplex with Private Patio, Luxury home. Spacious.	$79,188	$412	47%	3	2	1	$694	❌	❌	✅	Y / Y	⭐️ 4.7 (94)
One of a Kind Duplex Apt	$156,527	$455	93%	3	2	2	$300	❌	❌	❌	Y / Y	⭐️ 4.7 (184)
Stylish Townhouse with outdoor patio and backyard	$245,593	$685	97%	3	3	5	$230	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Historic Brownstone - 3 Bedrooms	$62,861	$232	73%	3	1	30	$100	❌	❌	✅	N / Y	⭐️ 4.8 (53)
3BR Duplex Sleeps 7 w/Outdoor Space-NYC Legal	$93,762	$377	66%	3	2	30	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
Short Term Available -REACH OUT 4 bed Harlem Gem	$107,752	$413	70%	3	1	30	$150	❌	❌	✅	Y / Y	⭐️ 4.4 (23)
3-Bedroom Apartment-t	$99,040	$492	55%	3	1	30	$0	❌	❌	✅	N / Y	⭐️ 4 (1)
3-Bedroom-Home#	$24,505	$172	38%	3	1	30	$59	❌	❌	✅	N / Y	⭐️ 5 (1)
Renovated Brownstone w Outdoor Space	$112,399	$370	83%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
ENJOY MANHATTAN NEAR TO YANKE STADIUM	$97,999	$236	100%	3	1	2	$130	❌	❌	❌	N / Y	⭐️ 4.7 (68)
Amazing, Renovated 3 bedroom Condo at West Harlem	$51,176	$175	79%	3	1	30	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (56)
Artist's Sun-filled Home	$66,227	$216	82%	3	2	30	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Bright Designer Cottage in Historic Harlem	$239,808	$685	95%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (31)
☀Bright Designer Oasis in the ❤ of Historic Harlem	$171,448	$478	98%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (67)
Modern 3BR in Upper Manhattan	$44,160	$120	98%	3	1	30	$275	❌	❌	❌	Y / Y	⭐️ 5 (1)
Industrial Style High Ceiling Loft with Parking	$46,971	$186	69%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (2)
3BR Oasis \| Private Patio \| 20 Min to Times Square	$126,808	$349	96%	3	1	3	$199	❌	❌	❌	Y / Y	⭐️ 4.2 (14)
Great place close to Manhatan	$79,020	$254	85%	3	2	1	$0	❌	❌	❌	N / Y	⭐️ 4.7 (3)
3 rooms+backyard 15 min to Time Square	$58,678	$178	79%	3	2	31	$180	✅	❌	✅	Y / Y	⭐️ 4.6 (80)
Free Parking Mott Haven Best Location Best House	$20,310	$271	18%	3	2	1	$138	❌	❌	❌	Y / N	⭐️ 4.8 (44)
Historic Brownstone (3Flrs). Pvt Deck, Garden,Park	$67,054	$750	24%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 0 (0)
Spacious Bronx Designer Duplex 15 min NYC sleeps 8	$41,476	$271	39%	3	1	1	$150	❌	❌	❌	N / Y	⭐️ 4.5 (74)
Light-filled townhouse in the heart of Harlem	$122,057	$500	66%	3	2	30	$250	❌	❌	✅	Y / Y	⭐️ 5 (28)

Return Metrics

361.29% 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)	$31,071	$62,142	$93,213	$124,285	$155,356	$310,712	$932,138
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	$31,071	$62,142	$93,213	$124,285	$155,356	$310,712	$932,138

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

361.29%

Payback Period Days

101

Return on Investment

361.29%

381 E 158th St The Bronx, New York, 10451-4407

3 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,737

Zestimate

$101,052

Annual Revenue

BNBCalc predicts this property will get $379 per night with 73% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% 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.

$108,454

Avg annual revenue

73%

Avg occupancy rate

$379

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

$100k

$185k

$275k

$31,071

Profit

Revenue

$101,052

Operating Expenses

$25,137

Operating Income

$75,915

Net Effective Rent

$44,844

Profit (Cash Flow)

$31,071

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

361.29%

Payback Period Days

101