BNBCalc Short Term Rental Rental Arbitrage Analysis 70 Greene St, Jersey City, NJ, 07302

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$98,167

Profit (Cash Flow)

$25,405

Cash on Cash Return

584.0%

Annual Revenue

$98,167

AirDNA projects $191/night at 98% occupancy ($68,366). Airbtics projects $174/night at 83% occupancy ($52,748). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 93% occupancy rate, $289 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,786	$54,349	$71,263	$87,914
Occupancy	73%	87%	96%	98%
Nightly Rate	$136	$168	$199	$239

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	$65,373	$192	92%	1	1	2	$90	❌	❌	❌	N / Y	⭐️ 5 (318)
Garden Studio Minutes to Lower Manhattan	$41,812	$119	96%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (306)
Home on the Hudson	$81,389	$289	74%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (27)
Nice Apt -10 minutes to Manhattan	$49,550	$137	98%	1	1	5	$75	❌	❌	✅	Y / Y	⭐️ 5 (355)
The Cabin JC - 8 minute walk to Grove Path trains!	$64,026	$176	98%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (50)
Lovely brownstone apartment close to NYC	$70,242	$190	100%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (129)
Historical Downtown Jersey City apartment near NYC	$44,151	$134	89%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 5 (128)
Chic & Modern 1 bedroom, near New York City - NYC	$56,464	$161	94%	1	1	3	$51	❌	❌	❌	Y / Y	⭐️ 5 (78)
Welcome to 'The Garden'	$43,266	$144	80%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (41)
Great 1 BR/1 BA Apt- Minutes To NYC!	$37,234	$134	71%	1	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (69)
Downtown Jersey City Gem	$53,263	$184	77%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (75)
Hist 1869 Brownstone Apart, 15 min to NYC downtown	$87,609	$239	100%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (23)
Garden Apartment in Downtown Jersey City	$46,489	$131	96%	1	1	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (94)
Legal historic home 7 min train to NYC with yard	$70,874	$272	69%	1	1	1	$249	❌	❌	❌	N / Y	⭐️ 4.5 (18)
2nd Street Retreat Downtown JC	$62,181	$218	77%	1	1	2	$75	❌	❌	✅	N / Y	⭐️ 5 (56)
Cozy garden studio w/ private entrance,downtown JC	$52,933	$149	96%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (119)
Historic Downtown Jersey City (Legal)	$50,351	$160	84%	1	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (290)
Cozy Studio Minutes to NY in Historic Neighborhood	$40,333	$116	95%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (420)
Designer Loft with Private Terrace	$45,262	$162	74%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.5 (43)
Lux Apt. 1 Stop from Manhattan/ Amazing CityView	$84,839	$244	95%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (56)
VAN VORST HOUSE \| Prime Location Minutes to NYC	$75,471	$202	100%	1	1	28	$99	❌	❌	❌	Y / Y	⭐️ 5 (70)
Downtown JC New 1 BR w/ Backyard	$46,831	$192	66%	1	1	30	$75	❌	❌	✅	Y / Y	⭐️ 5 (46)
Beautiful private 1-bedroom in Historic Downtown	$73,449	$201	98%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (77)
Cozy Apt Dwntwn JC, 8 mins to NYC(APT 2)	$43,163	$127	90%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (229)
Private 1BR in heart of downtown Jersey City	$53,824	$156	93%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (181)
Modern 1 BR/1 BA Apt - Minutes To NYC!	$45,742	$168	70%	1	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (94)
Modern Apt, dwntwn JC 8mins to NYC (APT 3)	$38,436	$122	85%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (306)
Grove St PATH 1 Bed 1 Bath JC!	$46,540	$185	65%	1	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4 (6)
The Red Brick House - 1 Bed Downtown Jersey City	$56,415	$163	92%	1	1	2	$125	❌	❌	❌	N / Y	⭐️ 5 (74)
Child and baby friendly 1-bedroom, downtown JC	$80,726	$261	82%	1	1	5	$130	❌	❌	❌	Y / Y	⭐️ 5 (16)
★ MASTER Room with PRIVATE entrance ★	$41,873	$116	98%	1	1	2	$25	❌	❌	❌	N / Y	⭐️ 5 (204)
Charming Condo - Heart of Jersey City	$62,619	$206	78%	1	1	4	$200	❌	❌	❌	N / Y	⭐️ 5 (6)
Perfect 1 Bed/1 BA-Minutes to NYC!	$40,725	$173	63%	1	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4 (20)
Spacious & Bright Downtown Jersey City Apartment	$41,491	$118	96%	1	1	4	$20	❌	❌	❌	N / Y	⭐️ 5 (167)
The best of 2 worlds - NJ Few Min. Away From NY!	$29,710	$210	37%	1	1	3	$95	❌	❌	❌	N / Y	⭐️ 5 (20)
Downtown 1Br1Ba renovated walk to PATH by Jennstay	$23,976	$106	61%	1	1	28	$100	❌	❌	✅	Y / Y	⭐️ 5 (22)
1BR apt with amazing NYC views	$29,563	$160	50%	1	1	29	$150	❌	❌	✅	Y / Y	⭐️ 0 (2)
Newly renovated, KING bed w/ laundry - mins to NYC	$57,524	$169	93%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
The Othello - Luxury Industrial Loft near NYC	$46,378	$176	72%	1	1	30	$80	✅	❌	❌	Y / Y	⭐️ 5 (11)
Beautiful 1 Bed / 1 Bath Minutes to NYC!	$60,164	$199	79%	1	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.2 (6)

Return Metrics

584.02% 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)	$25,404	$50,809	$76,214	$101,619	$127,024	$254,049	$762,149
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	$25,404	$50,809	$76,214	$101,619	$127,024	$254,049	$762,149

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

584.02%

Payback Period Days

Return on Investment

584.02%

70 Greene St 4507 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

$98,167

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $191/night at 98% occupancy.Projected nightly rate is $174/night at 83% occupancy.

Occupancy Rate

Top 38% 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.

$53,556

Avg annual revenue

83%

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

$65k

$90k

$25,405

Profit

Revenue

$98,167

Operating Expenses

$24,762

Operating Income

$73,405

Net Effective Rent

$48,000

Profit (Cash Flow)

$25,405

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

584.02%

Payback Period Days