BNBCalc Short Term Rental Rental Arbitrage Analysis 50 Regent St

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Report by:

Madeleine Raiford-Holland

madeleine@mhmluxuryproperties.com

Annual Revenue

$98,616

Profit (Cash Flow)

$19,196

Cash on Cash Return

290.8%

Annual Revenue

$98,616

AirDNA projects $279/night at 75% occupancy ($76,427). Airbtics projects $209/night at 74% occupancy ($56,488). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 90% occupancy rate, $300 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,481	$62,797	$83,272	$102,719
Occupancy	67%	79%	89%	91%
Nightly Rate	$161	$212	$250	$299

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious Apt 10 Min from Manhattan	$61,740	$175	94%	2	1	5	$85	❌	❌	❌	Y / Y	⭐️ 4.7 (221)
Historic Jersey Suite (Short Ride to Lower NYC)	$55,084	$157	89%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (197)
Charming 2-bedroom in the heart of Jersey City	$70,188	$212	88%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (128)
Brownstone Bliss, Steps to NYC	$108,999	$324	91%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Chic 2 BR/1 BA Apt - Minutes To NYC!	$59,248	$213	76%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (130)
Jersey City Haven by Wilder Co Properties	$83,172	$245	91%	2	1	1	$98	❌	❌	❌	Y / Y	⭐️ 5 (57)
Spacious 2BR Apt - 7min Walk to Grove PATH/NYC	$60,631	$182	89%	2	1	2	$150	❌	❌	❌	N / Y	⭐️ 5 (96)
2BR Brownstone by NYC Free Parking & PrivateEntry	$56,807	$151	100%	2	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (167)
Entire 2 BR Apt 10 min. to NYC, steps to Dwntn JC!	$56,195	$150	99%	2	1	5	$160	❌	❌	❌	N / Y	⭐️ 4.8 (151)
New 2 BR/1 BA Apt -Minutes to NYC!	$54,181	$178	74%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
Casa Corgi 3	$62,753	$184	91%	2	1	1	$125	❌	❌	✅	N / Y	⭐️ 5 (25)
The small paradise JC/NYC	$70,315	$250	74%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Modern 2 BR/1 BA Apt - Minutes To NYC!	$78,050	$226	89%	2	1	3	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (101)
(B) At the foot of the Statute	$22,344	$119	51%	2	1	5	$30	❌	❌	❌	Y / Y	⭐️ 4.5 (398)
Gorgeous 2 BR/1 BA Apt- Minutes to NYC!	$49,073	$158	79%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.3 (19)
Entire 2 bedroom apt-In NY	$46,639	$353	34%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)
Sweet Home - 20 minutes to NYC	$86,242	$255	89%	2	2	3	$165	❌	❌	✅	Y / Y	⭐️ 4.7 (62)
Bright, Modern 2 Bedroom Apartment, 15 mins to NYC	$67,408	$200	90%	2	1	4	$120	❌	❌	❌	Y / Y	⭐️ 5 (43)
2 BR Jersey City Historic Brownstone 10 Min to NYC	$105,938	$300	96%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (27)
Beautiful 2 BR/1 BA Apt- Minutes to NYC!	$27,695	$193	34%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 3.6 (28)
Cozy Home in Jersey City-Few Minutes Away from NYC	$71,160	$288	66%	2	2	3	$120	❌	❌	❌	N / Y	⭐️ 5 (24)
Casa Corgi 2	$53,377	$170	85%	2	1	5	$125	❌	❌	✅	Y / Y	⭐️ 5 (30)
Kool & Kozy	$47,334	$162	79%	2	1	3	$50	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
(A) At the foot of the Statute	$22,085	$139	43%	2	1	5	$35	❌	❌	❌	Y / Y	⭐️ 4.7 (350)
Perfect 2 BR/1 BA Apt -Minutes to NYC!	$35,002	$125	72%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.4 (8)
Spacious 2 BD/ 2 BA- Minutes to NYC!	$90,455	$265	89%	2	2	3	$250	❌	❌	✅	Y / Y	⭐️ 4 (4)
Steps from Grove St & Van Vorst	$29,799	$118	69%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.2 (11)
2-bed and a den in downtown Jersey City	$17,153	$72	64%	2	1	29	$100	❌	❌	✅	N / N	⭐️ 5 (4)
Beautiful 2 Bed/ 1 Bath PERFECT Location	$55,251	$222	68%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.2 (8)
Urban City Apt Long term stays	$27,378	$136	55%	2	1	30	$120	❌	❌	✅	Y / Y	⭐️ 5 (4)
Luxury/2BD/2BTH/Downtown Jersey City/PATH/Mins2NYC	$71,365	$215	88%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (46)
2 BR/1 BA Apt - Minutes To NYC!	$78,792	$299	72%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
2 Bed/ 1 Bath Perfect Location!	$34,587	$225	42%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Artists Loft 5 minutes to WTC	$59,950	$195	84%	2	1	7	$0	❌	❌	❌	N / N	⭐️ 4.7 (3)
Cozy apartment near grove path	$75,130	$257	77%	2	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Modern 2 BR/1 BA Apt - Minutes To NYC!	$75,778	$235	82%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4 (3)
Gorgeous 2 Bd/1 BA in Primetime Downtown JC!	$55,581	$249	57%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
VAN VORST HOUSE \| 2 BR Apt. Minutes to NYC	$100,218	$299	90%	2	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (29)
6 minutes to Downtown Manhattan NYC by train.	$68,625	$250	75%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 2 (1)

Return Metrics

290.84% 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)	$19,195	$38,391	$57,587	$76,783	$95,979	$191,958	$575,874
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	$19,195	$38,391	$57,587	$76,783	$95,979	$191,958	$575,874

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

290.84%

Payback Period Days

125

Return on Investment

290.84%

50 Regent St Jersey City, New Jersey, 07302-6258

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Madeleine

$4,412

Zestimate

Jersey City

Guide

Zoning

Market

Guide

Laws

Market Data

$98,616

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $279/night at 75% occupancy.Projected nightly rate is $209/night at 74% occupancy.

Occupancy Rate

Top 21% of comparables

Avg Daily Rate

Top 6% of comparables

Seasonality

40 Airbnb Comparables

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

$59,161

Avg annual revenue

74%

Avg occupancy rate

$209

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

$45k

$75k

$110k

$19,196

Profit

Revenue

$98,616

Operating Expenses

$24,820

Operating Income

$73,796

Net Effective Rent

$54,600

Profit (Cash Flow)

$19,196

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

290.84%

Payback Period Days

125