BNBCalc Short Term Rental Rental Arbitrage Analysis 8200 JFK Blvd E, North Bergen, NJ, 07047

1 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$49,523

Profit (Cash Flow)

$4,457

Cash on Cash Return

102.5%

Annual Revenue

$49,523

AirDNA projects $123/night at 80% occupancy ($35,940). Airbtics projects $128/night at 79% occupancy ($36,933). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 91% occupancy rate, $149 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,461	$38,947	$50,806	$63,116
Occupancy	73%	86%	91%	94%
Nightly Rate	$101	$121	$149	$178

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Unique, cozy & spacious basement apt close to NYC	$34,261	$101	86%	1	2	1	$189	❌	❌	✅	N / N	⭐️ 4.8 (60)
Luxury Apartment Near NYC	$32,224	$183	47%	1	2	3	$20	❌	❌	✅	N / N	⭐️ 4.2 (7)
Steps away from bus stop to NYC & Blvd East!	$39,148	$111	94%	1	1	2	$120	❌	❌	❌	N / N	⭐️ 4.9 (123)
Visit NYC w/private bathroom and parking	$24,820	$76	87%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 4.9 (152)
Visit NYC w/ budget & free parking	$28,564	$84	92%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 4.8 (520)
Fully renovated condo in West New York	$43,409	$127	93%	1	1	3	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (105)
Best deal to visit NYC	$19,947	$61	88%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 4.8 (430)
CozyNest- Romantic Apt, Minutes to NYC & More!	$43,820	$152	73%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (114)
Modern & cozy 1-bed apt close to NYC\|No car needed	$40,982	$120	86%	1	1	1	$169	❌	❌	✅	N / Y	⭐️ 4.8 (62)
1 Bedroom conveniently located to Manhattan	$37,029	$106	95%	1	1	4	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (149)
Cozy apartment 15 mins From NYC	$41,467	$130	87%	1	1	2	$20	❌	❌	❌	N / Y	⭐️ 5 (347)
The Luxury studio	$59,828	$177	91%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (37)
Private studio - 20 mins to NYC & Free Parking	$49,422	$148	90%	1	1	2	$68	❌	❌	✅	N / Y	⭐️ 4.8 (137)
QUICK 20min NYC Commute! Cozy, Spacious+w/Garage!	$72,564	$210	93%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (63)
Sun-drenched peaceful APT near NYC + park views	$36,093	$123	78%	1	1	1	$55	❌	❌	❌	N / Y	⭐️ 4.8 (69)
Cozy studio close to Manhattan	$31,374	$100	84%	1	1	1	$90	❌	❌	❌	N / Y	⭐️ 4.8 (70)
Cozy apartment close to Manhattan	$29,169	$98	80%	1	1	1	$95	❌	❌	❌	N / Y	⭐️ 4.7 (49)
IDEAL NEAR TIMES SQUARE WEST NEW YORK NEW JERSEY	$27,633	$88	83%	1	1	1	$150	❌	❌	❌	N / Y	⭐️ 4.8 (235)
20 min to NYC \| Fast Internet \| Workspace \| 8 ppl	$34,841	$102	91%	1	1	1	$79	❌	❌	❌	N / N	⭐️ 4.8 (73)
Nice Apartment with NYC Skyline views nearby	$33,160	$140	60%	1	1	2	$99	❌	❌	❌	N / Y	⭐️ 4.9 (167)
Unique apt w huge terrace & parking 30 min to Manh	$37,716	$139	72%	1	1	3	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Spacious apartment near NYC	$41,428	$126	89%	1	1	2	$80	❌	❌	✅	N / Y	⭐️ 5 (71)
Renovated 1+Bdrm 25 min from NY	$29,553	$164	47%	1	1	1	$100	❌	❌	❌	Y / N	⭐️ 5 (18)
Pretty Near TIMES SQUARE WEST NEW YORK NEW JERSEY	$28,185	$89	82%	1	1	1	$150	❌	❌	❌	N / Y	⭐️ 4.8 (221)
Gorgeous Apartment	$39,883	$105	100%	1	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (144)
Cool Modern Space with Private Patio Close to NYC	$67,395	$186	99%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 4.8 (97)
NYC Skyline view, 15 min to Manhattan by bus.	$26,474	$169	41%	1	1	2	$85	❌	❌	❌	N / Y	⭐️ 4.8 (75)
Private, apartment with nearby bus to NYC	$26,135	$81	84%	1	1	14	$125	❌	❌	✅	N / Y	⭐️ 4.7 (113)
Lofty cozy flat 20 min to NYC	$53,763	$173	84%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (68)
Peaceful apartment amazing view of Manhattan!	$23,127	$136	46%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (3)
Apartment close to New York And transportation NYC	$37,850	$108	91%	1	1	2	$95	❌	❌	❌	N / Y	⭐️ 4.8 (88)
Cozy Private Room and Batroom Close to NYC	$24,903	$108	63%	1	2	4	$0	❌	❌	❌	N / Y	⭐️ 4.2 (11)
Beautiful Apartment 4 miles from manhattan	$35,988	$126	75%	1	1	4	$140	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
Cozy 1 Bedroom Apartment !	$43,554	$120	97%	1	1	1	$95	❌	❌	✅	N / Y	⭐️ 4.8 (62)
Stunning Skyline - 20 min to Times Square	$49,722	$178	73%	1	2	6	$150	❌	❌	❌	Y / Y	⭐️ 5 (3)
Charming quiet studio short bus ride to Manhattan	$16,506	$106	41%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.5 (84)
Cozy private room w/ private bathroom close to NYC	$14,252	$73	51%	1	1	3	$60	❌	❌	❌	N / Y	⭐️ 4.8 (26)
Cozy Beautiful apt just 15mins from NYC	$48,553	$143	92%	1	1	5	$100	❌	❌	❌	N / Y	⭐️ 4.9 (49)
Cozy Apartment & Near NYC	$41,045	$118	93%	1	1	1	$75	❌	❌	❌	N / N	⭐️ 4.2 (38)
Modern Luxury Loft Overlooking NYC!	$78,766	$237	89%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (86)

Return Metrics

102.46% 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)	$4,457	$8,914	$13,372	$17,829	$22,286	$44,573	$133,721
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	$4,457	$8,914	$13,372	$17,829	$22,286	$44,573	$133,721

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

102.46%

Payback Period Days

356

Return on Investment

102.46%

8200 JFK Blvd E 5 North Bergen, New Jersey, 07047

1 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

North Bergen

Zoning

Laws

$49,523

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $123/night at 80% occupancy.Projected nightly rate is $128/night at 79% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$38,113

Avg annual revenue

79%

Avg occupancy rate

$128

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

$55k

$80k

$4,457

Profit

Revenue

$49,523

Operating Expenses

$18,438

Operating Income

$31,085

Net Effective Rent

$26,628

Profit (Cash Flow)

$4,457

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

102.46%

Payback Period Days

356