BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1 Warner St 1, Salem, MA, 01970

2 bed β€’ 1 bath β€’ 6 guests β€’ $0

BNB

Calc

Annual Revenue

$94,233

Profit (Cash Flow)

$35,183

Cash on Cash Return

554.1%

Annual Revenue

$94,233

AirDNA projects $303/night at 63% occupancy ($69,721). Airbtics projects $344/night at 75% occupancy ($94,232). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, $344 rate per night.

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

Percentiles25%50%75%90%
Revenue$64,997$90,447$139,160$170,231
Occupancy69%75%87%95%
Nightly Rate$255$326$432$484

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Modern Salem: Whole 2 Bed 2 Bath Unit

No image available

$70,195
$208
90%
221$120❌❌❌Y / Y⭐️ 5 (238)
Off the Common Steps to Downtown and Warf

No image available

$66,780
$240
75%
222$150❌❌❌Y / Y⭐️ 5 (205)
*Spooky Salem 2Br Witch House |Downtown+Parking

No image available

$104,233
$341
82%
222$99❌❌❌N / Y⭐️ 5 (77)
Historic House by the Gables

No image available

$102,206
$301
91%
212$150βŒβŒβœ…Y / Y⭐️ 5 (109)
Charter Street: Historic Charm, Modern Comfort

No image available

$110,441
$346
85%
211$100❌❌❌N / Y⭐️ 5 (221)
*Historic1710 Home| DowntownSalem +Parking

No image available

$169,639
$501
92%
222$115❌❌❌Y / Y⭐️ 5 (245)
Derby Wharf #2 Home-Heart of Downtown Salem

No image available

$91,232
$358
69%
212$150❌❌❌Y / Y⭐️ 5 (64)
Luxury, Comfy, bright condo in historical Salem

No image available

$41,418
$145
75%
211$85❌❌❌Y / Y⭐️ 5 (165)
2BR Apartment - Rooftops of Historic Salem!

No image available

$69,114
$254
74%
212$80❌❌❌N / Y⭐️ 5 (189)
Lovely 2 Bedroom Victorian 1.5 Blocks To Ocean!!!

No image available

$59,171
$232
66%
21.52$130βŒβŒβœ…Y / Y⭐️ 5 (152)
Charming & Historic Downtown Apt. Built 1841

No image available

$78,822
$306
69%
211$95❌❌❌N / Y⭐️ 5 (63)
Top Floor Condo~Steps from the Water & Downtown

No image available

$81,742
$250
87%
211$100❌❌❌Y / Y⭐️ 5 (80)
The Garret at The Dowager Countess

No image available

$81,496
$301
73%
222$115❌❌❌Y / Y⭐️ 5 (138)
Thomas Brown House

No image available

$110,934
$379
79%
211$100❌❌❌Y / Y⭐️ 5 (216)
2 BR w/parking in Spooky Salem

No image available

$98,306
$286
93%
212$100❌❌❌Y / Y⭐️ 5 (93)
Derby Wharf #1 Home-Heart of Downtown Salem

No image available

$68,648
$290
64%
212$150❌❌❌Y / Y⭐️ 5 (64)
2-bedroom apartment in Salem MA

No image available

$76,353
$324
63%
211$125❌❌❌N / Y⭐️ 5 (46)
Authentic 1739 Two Bdrm House in Salem

No image available

$68,033
$267
69%
21.52$125❌❌❌Y / Y⭐️ 5 (160)
Walking distance to downtown Salem

No image available

$56,483
$221
69%
212$80❌❌❌Y / Y⭐️ 4.5 (29)
2 bed So-So Suite-Cozy Downtown Suite

No image available

$128,996
$371
95%
211$0βŒβŒβœ…N / Y⭐️ 5 (169)
Condo in Downtown Salem District

No image available

$161,606
$531
83%
212$100❌❌❌Y / Y⭐️ 5 (43)
2 Bedroom Mid-Century Inspired Loft Condo in Salem

No image available

$115,668
$433
72%
212$150❌❌❌Y / Y⭐️ 4.9 (90)
Boardman Street Residence

No image available

$205,427
$785
71%
212$120❌❌❌Y / Y⭐️ 5 (50)
The River House Salem North Fields neighborhood

No image available

$81,223
$219
97%
211$100❌❌❌N / Y⭐️ 5 (165)
The Cove House Salem North Fields Neighborhood

No image available

$173,988
$478
98%
211$100❌❌❌N / Y⭐️ 5 (53)
Mariam’s On Becket

No image available

$82,147
$232
95%
212$100❌❌❌N / Y⭐️ 5 (169)
A charming furnished rental.

No image available

$29,046
$256
31%
211$0❌❌❌Y / Y⭐️ 5 (61)
Elegant 2 bedroom/2 bath apartment with fireplace

No image available

$86,478
$483
48%
222$150❌❌❌Y / Y⭐️ 5 (35)
Spooky Chic Home - 5 min walk from Witch Museum!

No image available

$139,856
$437
87%
211$100βŒβŒβœ…Y / N⭐️ 5 (18)
Hidden Gem on Becket Ave

No image available

$69,416
$195
96%
211$100❌❌❌N / Y⭐️ 5 (44)
Central Salem Retreat 2bd W/ parking

No image available

$66,701
$272
67%
211$0βŒβŒβœ…Y / Y⭐️ 5 (34)
Luxury Sand Castle Beach House Historic SALEM

No image available

$133,077
$505
72%
21.55$0βŒβŒβœ…Y / Y⭐️ 5 (11)
Waterfront Getaway in Historic SALEM

No image available

$99,480
$453
60%
21.55$0βŒβŒβœ…Y / Y⭐️ 5 (9)
Witches Be Well

No image available

$36,307
$320
31%
214$0❌❌❌N / N⭐️ 5 (2)
Modern Downtown Penthouse Condo

No image available

$115,553
$447
70%
22.52$200βŒβŒβœ…Y / Y⭐️ 5 (21)
Downtown Salem Home-Free Parking-Ferry to Boston

No image available

$107,794
$356
82%
212$50❌❌❌Y / Y⭐️ 5 (147)
Henry Thurston House (Unit 1)

No image available

$121,947
$432
76%
212$125❌❌❌Y / N⭐️ 5 (56)
Steps to Derby Wharf and Gables.

No image available

$92,718
$329
77%
21.52$0❌❌❌Y / Y⭐️ 5 (36)
Salem Waterfront Loft

No image available

$138,094
$374
100%
212$100❌❌❌Y / Y⭐️ 5 (27)
Robert Reeves House

No image available

$51,020
$340
41%
212$0❌❌❌Y / Y⭐️ 5 (14)

Return Metrics

554.05% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$35,182$70,365$105,548$140,730$175,913$351,826$1,055,480
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$35,182$70,365$105,548$140,730$175,913$351,826$1,055,480

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

554.05%

Payback Period Days

65

Return on Investment

554.05%

property-location

1 Warner St 1 Salem, Massachusetts, 01970

2 bed β€’ 1 bath β€’ 6 guests

Agent

Inquire about this property

Contact Agent

$94,233

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $303/night at 63% occupancy.Projected nightly rate is $344/night at 75% occupancy.

Top 51% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$96,044

Avg annual revenue

75%

Avg occupancy rate

$344

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$85k

$145k

$205k

Sign up to see the data on 40 all comparables

$35,183

Profit

Revenue

$94,233

Operating Expenses

$24,250

Operating Income

$69,983

Net Effective Rent

$34,800

Profit (Cash Flow)

$35,183

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

554.05%

Payback Period Days

65