BNBCalc Short Term Rental Rental Arbitrage Analysis 6 Dale Ave, Cherry Hill Township, NJ, 08002

2 bed • 1.5 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$31,542

Profit (Cash Flow)

-$29,558

Cash on Cash Return

-456.5%

Annual Revenue

$31,542

AirDNA projects $156/night at 59% occupancy ($33,617). Airbtics projects $127/night at 68% occupancy ($31,542). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 68% occupancy rate, $127 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,787	$31,798	$47,294	$59,593
Occupancy	57%	70%	82%	89%
Nightly Rate	$99	$118	$150	$174

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Campu’s House - Main Level	$28,827	$116	64%	2	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (81)
Private apartment in Cherry Hill	$32,243	$94	90%	2	1	1	$38	❌	❌	❌	Y / Y	⭐️ 5 (99)
Parking, Near Philly&Airport, Garden2	$30,415	$87	93%	2	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (336)
Luxury & Comfortable 2BR/1BT	$18,561	$90	48%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
2BR/1Bath Beautiful APT In Philadelphia	$22,844	$93	60%	2	1	1	$115	❌	❌	❌	Y / Y	⭐️ 5 (42)
Charming House Close to City Center	$35,517	$164	57%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (35)
Historic Old City Brownstone, Stylish 2B+ 2B Loft	$38,539	$130	79%	2	2	2	$79	❌	❌	❌	Y / Y	⭐️ 5 (104)
Family Friendly Home w/ Pool Table by The Filmore	$41,890	$137	78%	2	1	1	$99	✅	❌	❌	Y / Y	⭐️ 5 (110)
Fishtown Getaway with Game Room by Johnny Brenda’s	$37,266	$118	81%	2	1	1	$69	❌	❌	❌	Y / Y	⭐️ 5 (28)
Queen Village Center City South St Walk to Water	$46,734	$129	95%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (286)
Elfreths Alley 2 BR on Americas Oldest Street	$39,727	$130	79%	2	1	1	$79	❌	❌	✅	Y / Y	⭐️ 5 (314)
Bi-Level 2B Loft \| Old City (4R)	$22,580	$58	87%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (67)
2BR in Heart of Queen Village, walk to everything!	$48,460	$160	82%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (200)
Large Bi-Level 2BR Loft \| Old City \| Sleeps 8 (4F)	$79,842	$246	84%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (86)
Large 2/2 in Old City \| Sleeps 8! (U-3)	$24,218	$69	82%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (68)
Northern Liberty Cute 2 Queen 1 couch Apt w. porch	$18,992	$100	44%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (82)
Modern loft overlooking downtown	$24,266	$106	58%	2	1	1	$88	❌	❌	❌	N / Y	⭐️ 5 (72)
South Street…The South Beach of Philly	$23,202	$131	44%	2	1	2	$150	❌	❌	❌	N / Y	⭐️ 5 (67)
Fishtown/No-Liberties Perfect Retro Record Spot	$29,972	$148	51%	2	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (50)
Northern Liberties/Fishtown Central, Cozy & Quaint	$27,176	$118	60%	2	1	1	$90	❌	❌	✅	N / N	⭐️ 5 (26)
City Zen Apartment (2BR) By Vibrant Italian Market	$29,837	$98	80%	2	1	1	$67	❌	❌	❌	Y / Y	⭐️ 5 (65)
Lovely 2 bedroom apartment in Center City	$28,831	$88	85%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (240)
NEW’ 2B Duplex near Sport Complex & Airport Unit-A	$24,818	$100	63%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (165)
Stylish 2BD/2BA, with Garage, near Stadiums	$44,538	$174	69%	2	2	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (9)
市中心免费停车位拥有两个完美房间,加大厨房,配有24小时免费停车位,欢迎回家!	$26,783	$99	70%	2	1	1	$59	❌	❌	❌	N / Y	⭐️ 5 (119)
NEW 2B Duplex near Sport Complex & Airport Unit-B	$24,988	$103	63%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (271)
市中心温馨两个完美房间，加大厨房,配有24小时免费停车位，欢迎回家！	$23,674	$101	61%	2	1	1	$59	❌	❌	❌	N / Y	⭐️ 5 (91)
Washington Sq West Full Townhouse.	$39,747	$207	51%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (39)
Parking \| 1000 Sq Ft \| King Beds \| 15' Ceilings	$53,634	$162	89%	2	2	1	$41	❌	❌	✅	Y / Y	⭐️ 5 (164)
Near Convention Center \| King Beds \| Free Parking	$57,567	$219	71%	2	2	1	$41	❌	❌	✅	Y / Y	⭐️ 4.5 (150)
Unique \| Chinatown \| Bunkbeds \| Hosted By StayRafa	$40,740	$176	62%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (41)
Charming 2Bd 2 Ba in Chinatown	$42,790	$136	84%	2	2	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (71)
2 King Beds with 55" TV	$20,653	$119	43%	2	1	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (58)
Philadelphia Convention Center Reading Terminal	$31,332	$103	80%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (243)
Deluxe 2 King Beds with 55" TV's	$26,013	$167	40%	2	1	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (54)
1918 Duplex with Character City Center	$38,448	$130	74%	2	2	1	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (329)
Modern 2 bedrooms Free Gated Parking in CenterCity	$31,533	$88	93%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (470)
2Bed 2Bath Spacious Gem W/KingBed	$39,529	$118	87%	2	2	1	$65	❌	❌	✅	Y / Y	⭐️ 4.5 (79)

Return Metrics

-456.49% 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)	-$29,558	-$59,116	-$88,674	-$118,232	-$147,790	-$295,580	-$886,741
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	-$29,558	-$59,116	-$88,674	-$118,232	-$147,790	-$295,580	-$886,741

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-456.49%

Payback Period Days

Return on Investment

-456.49%

6 Dale Ave Cherry Hill Township, New Jersey, 08002

2 bed • 1.5 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$31,542

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $156/night at 59% occupancy.Projected nightly rate is $127/night at 68% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$33,198

Avg annual revenue

68%

Avg occupancy rate

$127

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

$60k

$80k

-$29,558

Profit

Revenue

$31,542

Operating Expenses

$16,101

Operating Income

$15,442

Net Effective Rent

$45,000

Profit (Cash Flow)

-$29,558

$6,475

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

$100

Total

$6,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-456.49%

Payback Period Days