BNBCalc Short Term Rental Rental Arbitrage Analysis 74-75 Pollock Ave #210, Jersey City, NJ 07305, USA

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$36,824

Profit (Cash Flow)

-$1,083

Cash on Cash Return

-17.6%

Annual Revenue

$36,824

AirDNA projects $142/night at 71% occupancy ($36,823).

BNB Calc projects a 71% occupancy rate, $142 rate per night.

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

Return Metrics

-17.58% 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)	-$1,083	-$2,166	-$3,249	-$4,332	-$5,416	-$10,832	-$32,496
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	-$1,083	-$2,166	-$3,249	-$4,332	-$5,416	-$10,832	-$32,496

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.58%

Payback Period Days

Return on Investment

-17.58%

74 Pollock Ave Jersey City, New Jersey, 07305

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Jersey City

Guide

Zoning

Market

Guide

Laws

Market Data

$36,824

Annual Revenue

Projected nightly rate is $142/night at 71% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,083

Profit

Revenue

$36,824

Operating Expenses

$16,187

Operating Income

$20,637

Net Effective Rent

$21,720

Profit (Cash Flow)

-$1,083

$6,160

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,910

Total

$6,160

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-17.58%

Payback Period Days