BNBCalc Short Term Rental Rental Arbitrage Analysis 65 Bay Street, Jersey City, NJ

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$80,810

Profit (Cash Flow)

$17,013

Cash on Cash Return

391.1%

Annual Revenue

$80,810

AirDNA projects $179/night at 65% occupancy ($42,496). Airbtics projects $174/night at 88% occupancy ($55,926). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 75% occupancy rate, $295 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,389	$56,450	$75,888	$91,299
Occupancy	82%	93%	96%	99%
Nightly Rate	$123	$163	$212	$246

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
IDEAL LOCATION CHIC HOME7 min to NYC*GROVE ST	$68,706	$200	93%	1	1	2	$90	❌	❌	❌	N / Y	⭐️ 5 (318)
Great 1 BR/1 BA Apt- Minutes To NYC!	$38,011	$128	76%	1	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (69)
Nice Apt -10 minutes to Manhattan	$50,543	$140	98%	1	1	5	$75	❌	❌	✅	Y / Y	⭐️ 5 (355)
Cozy garden studio w/ private entrance,downtown JC	$53,757	$147	99%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (119)
Private 1BR in heart of downtown Jersey City	$42,776	$123	93%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (181)
Historic Downtown Jersey City (Legal)	$49,211	$154	85%	1	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (290)
The Cabin JC - 8 minute walk to Grove Path trains!	$59,558	$167	95%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (50)
The Red Brick House - 1 Bed Downtown Jersey City	$51,849	$159	86%	1	1	2	$125	❌	❌	❌	N / Y	⭐️ 5 (74)
Historical Downtown Jersey City apartment near NYC	$44,805	$122	99%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 5 (128)
VAN VORST HOUSE \| Prime Location Minutes to NYC	$72,252	$200	96%	1	1	28	$99	❌	❌	❌	Y / Y	⭐️ 5 (70)
Chic & Modern 1 bedroom, near New York City - NYC	$55,906	$158	95%	1	1	3	$51	❌	❌	❌	Y / Y	⭐️ 5 (78)
Lovely brownstone apartment close to NYC	$70,794	$198	97%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (129)
Welcome to 'The Garden'	$43,317	$140	82%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (41)
Downtown Jersey City Gem	$55,126	$179	82%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (75)
Lux Apt. 1 Stop from Manhattan/ Amazing CityView	$84,839	$244	95%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (56)
Modern 1 BR/1 BA Apt - Minutes To NYC!	$51,915	$169	79%	1	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (94)
Garden Apartment in Downtown Jersey City	$47,549	$132	97%	1	1	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (94)
Beautiful private 1-bedroom in Historic Downtown	$76,062	$207	99%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (77)
Garden Studio Minutes to Lower Manhattan	$37,222	$113	90%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (306)
Cozy Apt Dwntwn JC, 8 mins to NYC(APT 2)	$43,071	$123	93%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (229)
Spacious & Bright Downtown Jersey City Apartment	$37,576	$114	90%	1	1	4	$20	❌	❌	❌	N / Y	⭐️ 5 (167)
Modern Apt, dwntwn JC 8mins to NYC (APT 3)	$42,923	$119	98%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (306)
★ MASTER Room with PRIVATE entrance ★	$41,057	$116	96%	1	1	2	$25	❌	❌	❌	N / Y	⭐️ 5 (204)
Legal historic home 7 min train to NYC with yard	$75,450	$260	77%	1	1	1	$249	❌	❌	❌	N / Y	⭐️ 4.5 (18)
2nd Street Retreat Downtown JC	$60,488	$212	77%	1	1	2	$75	❌	❌	✅	N / Y	⭐️ 5 (56)
Luxury Loft with Hotel Amenities	$91,247	$295	83%	1	1	4	$100	✅	❌	❌	Y / Y	⭐️ 5 (13)
Hist 1869 Brownstone Apart, 15 min to NYC downtown	$89,439	$244	100%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (23)
Downtown JC New 1 BR w/ Backyard	$47,513	$186	69%	1	1	30	$75	❌	❌	✅	Y / Y	⭐️ 5 (46)
Brooklyn: Sun Drenched One Bedroom	$84,116	$245	92%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Brooklyn - Light Filled Mini Loft	$87,347	$245	95%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Home on the Hudson	$90,011	$293	81%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (27)
Brooklyn: Sun Drenched Corner Loft	$67,444	$215	82%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Cozy Studio Minutes to NY in Historic Neighborhood	$37,947	$108	96%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (420)
Child and baby friendly 1-bedroom, downtown JC	$87,901	$253	93%	1	1	5	$130	❌	❌	❌	Y / Y	⭐️ 5 (16)
Spacious Studio/Downtown Jersey City/10min to NYC	$29,280	$80	100%	1	1	3	$70	❌	❌	❌	Y / Y	⭐️ 5 (248)
Downtown Jersey City - 5 minute train ride to NYC	$39,795	$113	96%	1	1	4	$20	❌	❌	❌	N / Y	⭐️ 4.8 (433)
Historic Hamilton Park - Legal.	$53,989	$159	90%	1	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (27)
Perfect 1 Bed/1 BA-Minutes to NYC!	$44,185	$179	66%	1	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4 (20)
BEST location is Jersey City!	$52,221	$246	58%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Downtown 1Br1Ba renovated walk to PATH by Jennstay	$24,874	$105	64%	1	1	28	$100	❌	❌	✅	Y / Y	⭐️ 5 (22)

Return Metrics

391.1% 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)	$17,012	$34,025	$51,038	$68,051	$85,064	$170,129	$510,387
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	$17,012	$34,025	$51,038	$68,051	$85,064	$170,129	$510,387

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

391.1%

Payback Period Days

Return on Investment

391.1%

65 Bay St 34 Jersey City, New Jersey, 07302

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Jersey City

Guide

Zoning

Market

Guide

Laws

Market Data

$80,810

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $179/night at 65% occupancy.Projected nightly rate is $174/night at 88% occupancy.

Occupancy Rate

Top 88% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

40 Airbnb Comparables

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

$57,051

Avg annual revenue

88%

Avg occupancy rate

$174

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

$25k

$45k

$70k

$90k

$17,013

Profit

Revenue

$80,810

Operating Expenses

$22,505

Operating Income

$58,305

Net Effective Rent

$41,292

Profit (Cash Flow)

$17,013

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

391.1%

Payback Period Days