BNBCalc Short Term Rental Rental Arbitrage Analysis 557 S Orange Ave, South Orange Village, NJ, 07079

5 bed • 3 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$138,340

Profit (Cash Flow)

$24,356

Cash on Cash Return

189.5%

Annual Revenue

$138,340

AirDNA projects $291/night at 67% occupancy ($71,211). Airbtics projects $470/night at 52% occupancy ($89,265). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $557 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,760	$88,191	$141,813	$205,192
Occupancy	38%	53%	68%	79%
Nightly Rate	$347	$450	$557	$695

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
5 bedroom apartment on 2 levels w/ plenty space!!!	$44,462	$210	56%	5	2	2	$130	❌	❌	❌	N / Y	⭐️ 4.4 (166)
Charming getaway close to American dream/airport	$65,192	$244	73%	5	2	3	$0	❌	❌	✅	N / Y	⭐️ 4.5 (26)
New Jersey/New York skyline cottage	$107,848	$426	67%	5	3	2	$375	❌	❌	✅	Y / Y	⭐️ 4.5 (47)
The Grand Parkway is a unique getaway w/charm.	$121,983	$463	67%	5	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (60)
3-Story Modern Comfort w/ Parking \| 17 min EWR	$154,525	$524	79%	6	3	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (58)
Spacious 5 room unit 2 floors ideal for long stays	$38,334	$222	46%	5	2	2	$140	❌	❌	❌	N / Y	⭐️ 4 (14)
5Bed 2Bath Near NYC, Parking, Laundry	$52,417	$142	92%	5	2	2	$120	❌	❌	✅	N / Y	⭐️ 4.5 (77)
Historic Mansion for Groups \| NYC & EWR w/ Parking	$97,439	$487	50%	6	3	2	$375	❌	❌	✅	Y / Y	⭐️ 5 (97)
5 br duplex35 Min to NYC &7 Min to EWR	$74,535	$261	73%	5	2	3	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Modern Home Close to NYC!	$79,505	$398	53%	5	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (46)
Blackhouse with Event Room	$148,405	$654	62%	6	4	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Luxury 6 Bedroom Home Near NYC & EWR Airport!	$149,931	$507	78%	6	3	2	$300	❌	❌	❌	N / Y	⭐️ 0 (2)
The Blue Flamingo (Full House)	$102,031	$457	61%	5	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Oranges Dreamy Retreat Near Dream Mall 5bd3bth	$81,618	$398	55%	5	3	3	$175	❌	❌	❌	N / Y	⭐️ 5 (15)
Winter Oasis for Groups Near NYC & EWR -Park & Pet	$77,090	$413	51%	6	2	2	$0	❌	❌	✅	N / Y	⭐️ 5 (23)
JUMA ENTIRE /5 - bedrooms Guest House.	$75,611	$442	46%	5	2	1	$250	❌	❌	❌	N / Y	⭐️ 5 (4)
30 Minutes to NYC Your Home Away From Home	$178,638	$964	50%	6	3.5	1	$300	❌	❌	❌	Y / Y	⭐️ 5 (37)
Spacious, Modern Retreat for 16+ Guests	$55,251	$296	51%	6	4	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (17)
Villa @ Union Deluxe Home	$185,288	$675	75%	5	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Urban Escapes	$45,750	$350	35%	5	3	3	$175	❌	❌	✅	N / Y	⭐️ 4 (3)
15% OFF \| NYC \| EWR \| The Modern Mingle	$140,347	$498	77%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Comfy 5 Bedrooms minutes to NYC/EWR	$45,474	$300	39%	5	3	1	$100	❌	✅	✅	Y / Y	⭐️ 3.5 (2)
1.Renner 5Bedrm & 2Bathrm	$102,595	$438	64%	5	2	1	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
The Hillside	$117,941	$608	53%	6	3	1	$0	❌	❌	✅	N / Y	⭐️ 0 (1)
Beautiful Family home - 30 min to NYC	$81,913	$250	85%	5	3	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (3)
The Pink Village Victorian	$33,032	$210	40%	5	4	7	$150	❌	❌	❌	Y / N	⭐️ 0 (0)
Beautiful home with a pool!	$114,143	$503	62%	5	5.5	14	$0	✅	✅	❌	Y / N	⭐️ 0 (0)
Villa @ Union Deluxe 5bd/3bath Oasis	$159,442	$541	80%	5	3	2	$170	❌	❌	✅	Y / Y	⭐️ 4 (1)
Grand Brick Getaway \| Backyard WithTimeless Charm!	$76,128	$520	40%	5	2.5	3	$0	❌	❌	✅	Y / N	⭐️ 5 (8)
Great for Groups: 5 Spacious Rooms, 25 Mins to NYC	$110,680	$504	60%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Cozy Colonial only minutes to NYC/ Movies/Weddings	$118,891	$365	89%	5	2.5	7	$200	❌	❌	✅	Y / Y	⭐️ 0 (2)

Return Metrics

189.53% 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)	$24,355	$48,711	$73,066	$97,422	$121,778	$243,556	$730,669
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	$24,355	$48,711	$73,066	$97,422	$121,778	$243,556	$730,669

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

189.53%

Payback Period Days

192

Return on Investment

189.53%

557 S Orange Ave South Orange Village, New Jersey, 07079

5 bed • 3 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$138,340

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $291/night at 67% occupancy.Projected nightly rate is $470/night at 52% occupancy.

Occupancy Rate

Top 28% 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.

$87,756

Avg annual revenue

52%

Avg occupancy rate

$470

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

$30k

$80k

$130k

$185k

$24,356

Profit

Revenue

$138,340

Operating Expenses

$29,984

Operating Income

$108,356

Net Effective Rent

$84,000

Profit (Cash Flow)

$24,356

$12,850

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$100

Total

$12,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

189.53%

Payback Period Days

192