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 7 Brighton Ave, Andover, NJ, 07821

3 bed • 1 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$71,518

Profit (Cash Flow)

$27,421

Cash on Cash Return

328.4%

Annual Revenue

$71,518

AirDNA projects $278/night at 52% occupancy ($52,799). Airbtics projects $321/night at 61% occupancy ($71,518). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $321 rate per night.

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

Percentiles25%50%75%90%
Revenue$36,254$71,482$124,359$169,528
Occupancy43%60%78%96%
Nightly Rate$226$318$427$462

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
Cozy House near Lake Hopatcong State park /beach

No image available

$77,987
$316
66%
321$150❌❌❌Y / Y⭐️ 5 (52)
Seneca Lake Cabin - Entire House

No image available

$66,960
$379
47%
322$175✅✅❌Y / Y⭐️ 5 (42)
Live Lakeside @ToesUp

No image available

$108,944
$482
56%
322$265❌❌✅Y / Y⭐️ 5 (69)
Lake Hopatcong cottage with dock; Permit #2024-7

No image available

$68,778
$232
81%
323$0✅❌❌Y / Y⭐️ 5 (32)
The Red Door Cabin At Lake Mohawk

No image available

$56,599
$295
50%
312$200❌❌❌Y / Y⭐️ 4.8 (105)
3Acre LakeParadise SwimmingPool & Jacuzzi HotTub!

No image available

$119,124
$462
69%
323$150✅✅❌Y / Y⭐️ 5 (49)
Lovely Lake Mohawk Retreat

No image available

$37,824
$233
43%
31.518$212❌❌❌Y / Y⭐️ 5 (80)
Tranquility Home STR Permit#20234

No image available

$67,464
$230
77%
312$100❌❌❌Y / Y⭐️ 4.9 (36)
Perfect Lake House Getaway at Willow's Edge

No image available

$147,178
$394
97%
315$200❌❌✅Y / Y⭐️ 0 (0)
Private and Serene

No image available

$52,521
$215
66%
322$130❌❌✅Y / Y⭐️ 4.7 (15)
Cheerful Cottage with hot tub

No image available

$68,934
$494
36%
332$250✅✅❌Y / Y⭐️ 5 (53)
Serene home on the water with beautiful lake views

No image available

$51,358
$316
43%
3131$150❌❌❌Y / Y⭐️ 5 (84)
Lakefront Vacation Home

No image available

$34,687
$112
84%
31.52$30❌❌❌Y / Y⭐️ 5 (237)
Escape to a Serene Lakeside Cabin Retreat

No image available

$48,654
$176
71%
312$150❌❌✅Y / Y⭐️ 5 (59)
HUGE 3 Bedroom LakeView Property w/ Office Loft

No image available

$166,070
$425
100%
34.53$300❌❌❌Y / Y⭐️ 4.5 (6)
Charming, Waterfront, 3 Bedroom House

No image available

$70,489
$443
43%
323$140❌❌✅Y / Y⭐️ 5 (40)
Lake house -prime location,dock , deep water

No image available

$83,709
$376
60%
323$170❌❌❌Y / Y⭐️ 5 (46)
Beautiful Lakefront Retreat w/ Deck & Views!

No image available

$59,758
$384
40%
32.52$330❌❌❌Y / N⭐️ 4.5 (41)
Couples Massage available-one hour from Nyc

No image available

$102,641
$369
76%
32.52$0❌❌❌Y / Y⭐️ 5 (13)
Lake views huge fenced dog run

No image available

$51,749
$207
67%
323$45❌❌✅Y / Y⭐️ 5 (29)
Stylish and Peaceful Home!

No image available

$30,092
$249
30%
311$130❌❌❌Y / N⭐️ 5 (4)
Lee's House - Lakeview House w/ 3 bdrm & 1 bth

No image available

$58,278
$300
50%
311$120❌❌❌Y / Y⭐️ 5 (25)
Town & Country Andover 2nd Floor Area Apartment

No image available

$33,214
$165
55%
311$0❌❌✅Y / Y⭐️ 4.5 (21)
NYC escape with beautiful lake retreat

No image available

$72,369
$246
76%
333$200❌❌✅Y / Y⭐️ 5 (1)
Falcon's Nest / Lakefront Hopatcong

No image available

$71,766
$344
57%
322$0❌❌❌Y / Y⭐️ 5 (12)
Lake Hopatcong Picturesque Lakefront Gateway

No image available

$104,002
$443
60%
332$200❌❌❌Y / Y⭐️ 5 (10)
Paradise Lakefront Cottage on Cranberry Lake

No image available

$71,447
$207
93%
313$100❌❌❌Y / Y⭐️ 5 (9)
Cedar Cove Treehouse on 20-acres

No image available

$49,712
$160
79%
312$69❌❌❌N / N⭐️ 5 (75)
Sparta, NJ - Lakeside Retreat

No image available

$91,639
$321
78%
327$0❌❌✅Y / Y⭐️ 5 (8)
Perfect Lakefront Getaway Cabin

No image available

$38,181
$326
32%
312$0❌❌✅N / N⭐️ 5 (8)
Lake Front ! Firepit + Mountain Views !

No image available

$153,193
$436
96%
311$0❌❌✅Y / Y⭐️ 4.5 (10)
Spacious apartment close to Sparta, Perona, Newton

No image available

$48,182
$131
100%
312$20❌❌❌Y / Y⭐️ 4.9 (161)
Lakefront Home Suite w/Boathouse and Lake Access

No image available

$104,174
$469
60%
323$200❌❌✅Y / Y⭐️ 5 (9)
Hopatcong Cottage - STR Permit # 2023-2

No image available

$76,417
$210
98%
3228$85❌❌✅Y / Y⭐️ 5 (232)
Spacious Unit in Great Location

No image available

$54,723
$168
89%
3120$0❌❌✅Y / Y⭐️ 0 (0)

Return Metrics

328.39% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$27,421$54,842$82,263$109,684$137,105$274,210$822,630
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$27,421$54,842$82,263$109,684$137,105$274,210$822,630

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

328.39%

Payback Period Days

111

Return on Investment

328.39%

property-location

7 Brighton Ave Andover, New Jersey, 07821

3 bed • 1 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$71,518

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $278/night at 52% occupancy ($52,799.67). Airbtics projects $321/night at 61% occupancy ($71,518).

Top 53% of comparables

Top 48% 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.

$70,010

Avg annual revenue

61%

Avg occupancy rate

$321

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

$70k

$115k

$165k

Sign up to see the data on 40 all comparables

$27,421

Profit

Revenue

$71,518

Operating Expenses

$21,297

Operating Income

$50,221

Net Effective Rent

$22,800

Profit (Cash Flow)

$27,421

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

328.39%

Payback Period Days

111

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service