BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

Percentiles25%50%75%90%
Revenue$21,787$31,798$47,294$59,593
Occupancy57%70%82%89%
Nightly Rate$99$118$150$174

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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%
211$55❌❌❌Y / Y⭐️ 4.5 (81)
Private apartment in Cherry Hill
$32,243
$94
90%
211$38❌❌❌Y / Y⭐️ 5 (99)
Parking, Near Philly&Airport, Garden2
$30,415
$87
93%
212$40❌❌❌Y / Y⭐️ 5 (336)
Luxury & Comfortable 2BR/1BT
$18,561
$90
48%
211$110❌❌❌Y / Y⭐️ 4.8 (34)
2BR/1Bath Beautiful APT In Philadelphia
$22,844
$93
60%
211$115❌❌❌Y / Y⭐️ 5 (42)
Charming House Close to City Center
$35,517
$164
57%
222$100❌❌❌Y / Y⭐️ 5 (35)
Historic Old City Brownstone, Stylish 2B+ 2B Loft
$38,539
$130
79%
222$79❌❌❌Y / Y⭐️ 5 (104)
Family Friendly Home w/ Pool Table by The Filmore
$41,890
$137
78%
211$99✅❌❌Y / Y⭐️ 5 (110)
Fishtown Getaway with Game Room by Johnny Brenda’s
$37,266
$118
81%
211$69❌❌❌Y / Y⭐️ 5 (28)
Queen Village Center City South St Walk to Water
$46,734
$129
95%
211$75❌❌✅Y / Y⭐️ 5 (286)
Elfreths Alley 2 BR on Americas Oldest Street
$39,727
$130
79%
211$79❌❌✅Y / Y⭐️ 5 (314)
Bi-Level 2B Loft | Old City (4R)
$22,580
$58
87%
211$100❌❌✅Y / Y⭐️ 4.5 (67)
2BR in Heart of Queen Village, walk to everything!
$48,460
$160
82%
211$110❌❌✅Y / Y⭐️ 5 (200)
Large Bi-Level 2BR Loft | Old City | Sleeps 8 (4F)
$79,842
$246
84%
211$100❌❌✅Y / Y⭐️ 5 (86)
Large 2/2 in Old City | Sleeps 8! (U-3)
$24,218
$69
82%
221$100❌❌✅Y / Y⭐️ 4.5 (68)
Northern Liberty Cute 2 Queen 1 couch Apt w. porch
$18,992
$100
44%
211$120❌❌❌Y / Y⭐️ 5 (82)
Modern loft overlooking downtown
$24,266
$106
58%
211$88❌❌❌N / Y⭐️ 5 (72)
South Street…The South Beach of Philly
$23,202
$131
44%
212$150❌❌❌N / Y⭐️ 5 (67)
Fishtown/No-Liberties Perfect Retro Record Spot
$29,972
$148
51%
211$90❌❌✅Y / Y⭐️ 5 (50)
Northern Liberties/Fishtown Central, Cozy & Quaint
$27,176
$118
60%
211$90❌❌✅N / N⭐️ 5 (26)
City Zen Apartment (2BR) By Vibrant Italian Market
$29,837
$98
80%
211$67❌❌❌Y / Y⭐️ 5 (65)
Lovely 2 bedroom apartment in Center City
$28,831
$88
85%
211$50❌❌❌Y / Y⭐️ 5 (240)
NEW’ 2B Duplex near Sport Complex & Airport Unit-A
$24,818
$100
63%
211$65❌❌❌Y / Y⭐️ 5 (165)
Stylish 2BD/2BA, with Garage, near Stadiums
$44,538
$174
69%
221$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%
211$59❌❌❌N / Y⭐️ 5 (119)
NEW 2B Duplex near Sport Complex & Airport Unit-B
$24,988
$103
63%
211$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%
211$59❌❌❌N / Y⭐️ 5 (91)
Washington Sq West Full Townhouse.
$39,747
$207
51%
211$85❌❌✅Y / Y⭐️ 5 (39)
Parking | 1000 Sq Ft | King Beds | 15' Ceilings
$53,634
$162
89%
221$41❌❌✅Y / Y⭐️ 5 (164)
Near Convention Center | King Beds | Free Parking
$57,567
$219
71%
221$41❌❌✅Y / Y⭐️ 4.5 (150)
Unique | Chinatown | Bunkbeds | Hosted By StayRafa
$40,740
$176
62%
222$100❌❌✅Y / Y⭐️ 5 (41)
Charming 2Bd 2 Ba in Chinatown
$42,790
$136
84%
221$65❌❌❌Y / Y⭐️ 4.5 (71)
2 King Beds with 55" TV
$20,653
$119
43%
212$60❌❌✅Y / Y⭐️ 5 (58)
Philadelphia Convention Center Reading Terminal
$31,332
$103
80%
212$90❌❌❌Y / Y⭐️ 5 (243)
Deluxe 2 King Beds with 55" TV's
$26,013
$167
40%
212$60❌❌✅Y / Y⭐️ 5 (54)
1918 Duplex with Character City Center
$38,448
$130
74%
221$95❌❌❌Y / Y⭐️ 4.5 (329)
Modern 2 bedrooms Free Gated Parking in CenterCity
$31,533
$88
93%
211$75❌❌✅Y / Y⭐️ 4.5 (470)
2Bed 2Bath Spacious Gem W/KingBed
$39,529
$118
87%
221$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-456.49%

Payback Period Days

0

Return on Investment

-456.49%

property-location

6 Dale Ave Cherry Hill Township, New Jersey, 08002

2 bed • 1.5 bath • 4 guests

Agent

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.

Top 53% of comparables

Top 46% of comparables


Seasonality

Sign up to view the full seasonality chart

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

Sign up to see the data on 40 all comparables

-$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

0%

Cash on Cash Return

-456.49%

Payback Period Days

0