BNBCalc.com Rental Arbitrage Analysis Report of 40 Newport Pkwy, Jersey City, NJ, USA

2 bed • 1 bath • 4 guests • $1,800

BNB

Calc

Return Metrics

489.47% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

489.47%

Payback Period Days

74

Return on Investment

489.47%

Annual Revenue

$84,474

AirDNA projects $472/night at 49% occupancy ($84,473).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,915

Annual Expenses

$22,982

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,264

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$704

Management & Platform Fees

$211

Platform Fee (i.e. Airbnb)

$211

Property Manager Fee

$0

40 Newport Pkwy Jersey City, New Jersey, 07310

2 bed • 1 bath • 4 guests • $1,800

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$84,474

Profit (Cash Flow)

$39,892

Payback in 74 days

Cash on Cash Return

489.5%

Annual Revenue

$84,474

AirDNA projects $472/night at 49% occupancy ($84,474)

Occupancy Rate

Avg Daily Rate

Return Metrics

489.47% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

489.47%

Payback Period Days

74