BNBCalc Short Term Rental Rental Arbitrage Analysis 837 Jersey Ave, Jersey City, NJ, 07310

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$53,998

Profit (Cash Flow)

-$12,782

Cash on Cash Return

-293.8%

Annual Revenue

$53,998

AirDNA projects $178/night at 75% occupancy ($48,760). Airbtics projects $176/night at 84% occupancy ($53,997). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 84% occupancy rate, $176 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,531	$54,517	$70,629	$89,567
Occupancy	81%	87%	92%	96%
Nightly Rate	$137	$167	$204	$248

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Artsy Getaway w/ Private Patio Near Manhattan	$57,305	$163	92%	1	1	2	$127	❌	❌	✅	Y / Y	⭐️ 5 (188)
Hoboken apt with new bathroom & private terrace!	$61,748	$191	86%	1	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (128)
Five-star charming getaway blocks to NYC transit.	$86,015	$265	87%	1	1	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (102)
Lovely 1br Home away from home minutes from City!	$31,633	$171	46%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.4 (26)
Luxury Loft with Hotel Amenities	$84,682	$315	72%	1	1	4	$100	✅	❌	❌	Y / Y	⭐️ 5 (13)
Historic Hamilton Park - Legal.	$51,490	$157	87%	1	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (27)
Palisade Getaway Close to NYC 15min walk 3rd floor	$41,600	$124	90%	1	1	1	$85	❌	❌	✅	N / Y	⭐️ 4.5 (23)
Historical Downtown Jersey City apartment near NYC	$44,151	$134	89%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 5 (128)
40% OFF Winter Special \| Book Cozy King Bed Now!	$78,119	$248	82%	1	1	1	$115	❌	❌	❌	N / Y	⭐️ 5 (70)
Winter 40% Discount is here \| 1King bed \| Near NYC	$77,212	$248	81%	1	1	1	$115	❌	❌	❌	N / Y	⭐️ 0 (2)
Chic & Modern 1 bedroom, near New York City - NYC	$56,464	$161	94%	1	1	3	$51	❌	❌	❌	Y / Y	⭐️ 5 (78)
Bright, Stylish Garden Apartment minutes to NYC	$48,727	$146	91%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (168)
Bright & Cozy 1 Bdrm Apt, Full Kitchen, 60” 4k TV	$39,131	$120	88%	1	1	2	$40	❌	❌	✅	Y / Y	⭐️ 4.9 (100)
Welcome to 'The Garden'	$43,266	$144	80%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (41)
HUGE Private 1BR/bathroom min to NYC late checkout	$29,493	$94	82%	1	1	1	$71	❌	❌	✅	N / Y	⭐️ 5 (108)
Modern Apartment steps to NYC/Skyline Views/WIFI	$63,961	$214	79%	1	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (199)
Full size apt. close to NYC	$32,768	$100	87%	1	1	1	$71	❌	❌	❌	N / Y	⭐️ 5 (49)
Fresh new 1 B/D 1 Bath apt, W/D 25 min time to NYC	$42,912	$139	81%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (127)
Full service modern apt. Sleeps 4. Prime location	$67,245	$201	88%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (247)
Modern 1Br1Ba-Minutes to NYC & Downtown JC:Parking	$53,535	$176	81%	1	1	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (137)
Great 1 BR/1 BA Apt- Minutes To NYC!	$37,234	$134	71%	1	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (69)
Modern Downtown Jersey City Apt close to PATH	$41,321	$132	83%	1	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (143)
Brooklyn - Light Filled Mini Loft	$87,347	$245	95%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Brooklyn: Sun Drenched One Bedroom	$84,116	$245	92%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Serene Oasis - 30 mins to NYC	$42,858	$118	97%	1	1	3	$100	❌	❌	✅	N / Y	⭐️ 5 (94)
Brooklyn: Sun Drenched Corner Loft	$67,444	$215	82%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Garden Level Apt in JC Heights	$50,138	$150	90%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (66)
Guesthouse mins from NYC	$26,590	$85	81%	1	1	1	$67	❌	❌	✅	N / Y	⭐️ 5 (9)
Charming Downtown Hoboken APT close to NYC	$70,328	$196	96%	1	1	5	$149	❌	❌	❌	Y / Y	⭐️ 5 (333)
BEST location is Jersey City!	$48,107	$248	53%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Designer Renovated Hoboken 1 Bed close to NYC	$60,481	$163	97%	1	1	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (193)
Newly renovated entire apartment	$62,617	$177	95%	1	1	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (25)
Charming One Bedroom Apartment close to Path.	$59,592	$176	92%	1	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (94)
Full floor of Historic Mid-Town Rowhouse. WFH.	$65,336	$247	71%	1	1	2	$150	❌	❌	❌	N / Y	⭐️ 5 (89)
Historic Downtown Jersey City (Legal)	$50,351	$160	84%	1	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (290)
Cozy garden studio w/ private entrance,downtown JC	$52,933	$149	96%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (119)
Centrally Located-Renovated apt 20min to Manhattan	$73,121	$199	99%	1	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (36)
Stylish Downtown Hideaway in the heart of town-1BR	$66,790	$185	98%	1	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (195)
Cozy Condo	$39,398	$129	78%	1	1	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (124)
Charming Bright Apartment, Parking, 25 mins to NYC	$62,687	$196	85%	1	1	28	$95	❌	❌	❌	Y / Y	⭐️ 5 (309)

Return Metrics

-293.83% 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)	-$12,782	-$25,564	-$38,346	-$51,128	-$63,910	-$127,820	-$383,460
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	-$12,782	-$25,564	-$38,346	-$51,128	-$63,910	-$127,820	-$383,460

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-293.83%

Payback Period Days

Return on Investment

-293.83%

837 Jersey Ave Jersey City, New Jersey, 07310

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Jersey City

Guide

Zoning

Market

Guide

Laws

Market Data

$53,998

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $178/night at 75% occupancy.Projected nightly rate is $176/night at 84% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$56,006

Avg annual revenue

84%

Avg occupancy rate

$176

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

-$12,782

Profit

Revenue

$53,998

Operating Expenses

$19,020

Operating Income

$34,978

Net Effective Rent

$47,760

Profit (Cash Flow)

-$12,782

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-293.83%

Payback Period Days