BNBCalc Short Term Rental Investment Analysis 16 Hazelwood Street, Malden, MA

1 bed • 1.5 bath • 2 guests • $820,000

BNB

Calc

Annual Revenue

$24,654

Profit (Cash Flow)

-$56,395

Cap Rate

0.9%

Annual Revenue

$24,654

AirDNA projects $91/night at 67% occupancy ($22,268). Airbtics projects $136/night at 67% occupancy ($33,281). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 50% occupancy rate, $135 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,793	$32,750	$42,375	$54,333
Occupancy	58%	68%	78%	85%
Nightly Rate	$111	$129	$144	$169

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Huge Summer Cabin Near BOS, Airport w/Parking	$31,290	$100	82%	1	1	1	$75	❌	❌	❌	N / N	⭐️ 5 (202)
Stylish Apartment in Malden. 20 min from Boston #3	$35,742	$142	65%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (113)
Luxury Flat in Historic Home	$42,162	$156	73%	1	1	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (77)
Contemporary Apartment in Beautiful Historic Home	$50,741	$160	85%	1	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (99)
Modern Studio Near Airport & Downtown - w/Parking!	$30,283	$128	63%	1	1	2	$95	❌	❌	❌	N / Y	⭐️ 4.5 (109)
Huge 1BR w/King Bed near BOS, Salem, Water &Nature	$33,538	$99	89%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (262)
Stylish Apartment in Malden. 20 min from Boston #1	$36,889	$135	70%	1	1	3	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (141)
#5 Modern Suite w/ King Bed & Jacuzzi near Boston	$47,676	$162	78%	1	1	2	$79	❌	❌	✅	Y / Y	⭐️ 5 (270)
Suite at House of L: Near Boston Casino Hospitals	$30,407	$128	61%	1	1	2	$130	❌	❌	❌	N / Y	⭐️ 4.5 (48)
Brand New, Furnished, Clean, Cozy Condo w/Parking.	$22,174	$111	53%	1	1	30	$50	❌	❌	✅	Y / Y	⭐️ 4.5 (44)
Beautiful Studio 5 Miles from Airport	$31,018	$113	75%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (84)
Newly constructed 1 bedroom on the edge of Boston	$39,722	$240	44%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (65)
Stylish Apartment in Malden, 20 Min from Boston #2	$40,403	$142	74%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (97)
Good 1 BR apt, private separate entrance, 1st fl.	$29,295	$116	69%	1	1	28	$85	❌	❌	✅	Y / Y	⭐️ 5 (4)
10 min to Logan & NO CLEAN FEE \| Cozy apartment	$42,822	$150	78%	1	1	90	$0	❌	❌	❌	Y / N	⭐️ 5 (96)
Lovely and Modern 1 Bedroom Unit in Malden	$34,053	$135	67%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (68)
Home near Airport & City	$37,361	$176	58%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (17)
Comfortable 1 Bedroom near Airport & City	$22,921	$102	59%	1	1	1	$60	❌	❌	❌	N / Y	⭐️ 4.8 (100)
Newly Renovated \| Private Suite - Free Parking	$31,471	$123	68%	1	1	30	$50	❌	❌	❌	N / Y	⭐️ 5 (235)
✨Well Located Apt ✨ 10Mins from Encore Casino 🎰	$30,576	$94	84%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (133)
Sunny Apartment Beautiful Location!	$21,932	$107	56%	1	2	31	$125	❌	❌	❌	N / N	⭐️ 4.7 (32)
Modern, Brand New, furnished, with Parking	$23,114	$123	50%	1	1	30	$70	❌	❌	✅	Y / Y	⭐️ 5 (22)
Comfy 1 BR apt, private separate entrance	$20,836	$119	47%	1	1	28	$85	❌	❌	✅	Y / Y	⭐️ 5 (4)
Private Apartment Close To Train	$35,939	$106	92%	1	1	30	$80	❌	❌	❌	Y / Y	⭐️ 5 (41)
One-bedroom apartment in Malden, MA	$37,420	$142	72%	1	1	29	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Cute 1 BR apt, private separate entrance, 1st fl.	$25,913	$118	60%	1	1	28	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Nice 1br apartment, 1st floor	$31,366	$130	63%	1	1	28	$95	❌	❌	✅	Y / Y	⭐️ 5 (5)
Studio 5 miles from Boston w/private parking	$23,664	$106	61%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (18)
Modern and quiet 1 bedroom	$34,796	$249	37%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (62)
Private Condo in Malden	$44,782	$161	76%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Entire Private Home-Close To Train	$44,567	$128	92%	1	1	30	$80	❌	❌	❌	N / N	⭐️ 5 (39)
Comfortable home near Boston/Encore casino	$86,024	$262	89%	1	1	4	$100	❌	❌	✅	Y / Y	⭐️ 0 (0)
Exquisite Private suite	$15,613	$54	79%	1	1	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (49)
Nice studio in Malden, MA	$40,115	$137	80%	1	1	29	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Cozy 1 BR apt, private separate entrance	$24,742	$130	52%	1	1	28	$85	❌	❌	✅	Y / Y	⭐️ 5 (1)
Nice 1BR apartment, 1st floor	$27,601	$130	58%	1	1	28	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Smart TV Pool Full Kitchen 20min Airport King	$49,483	$169	80%	1	1	30	$260	✅	❌	✅	Y / Y	⭐️ 4.5 (29)
1 bedroom apartment available for long/short stays	$20,532	$110	51%	1	1	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (15)
1 BR, 1 Bath, free WiFi, near T.	$37,806	$137	73%	1	1	30	$100	❌	❌	❌	Y / Y	⭐️ 5 (8)
Victorian with View and Parking	$19,092	$111	47%	1	1	30	$100	❌	❌	❌	Y / Y	⭐️ 5 (124)

Return Metrics

-80.59% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$56,395	-$112,790	-$169,185	-$225,580	-$281,975	-$563,950	-$1,691,850
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$779,000	$779,000	$779,000	$779,000	$779,000	$779,000	$779,000
Down Payment	$41,000	$41,000	$41,000	$41,000	$41,000	$41,000	$41,000
Property Appreciation	$24,600	$49,938	$76,036	$102,917	$130,604	$282,011	$1,170,355
Total Return	$788,204	$757,147	$726,851	$697,337	$668,629	$538,061	$298,504

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-80.59%

Cap Rate

0.94%

Return on Investment

-31.76%

16 Hazelwood St 2 Malden, Massachusetts, 02148

1 bed • 1.5 bath • 2 guests

Purchase Price

Est. $3,933/mo

Inquire about this property

Contact Agent

-259

Airbnb Investor Score

-$56,395

Annual Profit

0.9%

Cap Rate

-80.6%

Cash on Cash

$24,654

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $91/night at 67% occupancy ($22,268.92). Airbtics projects $136/night at 67% occupancy ($33,281).

Occupancy Rate

Top 88% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$34,147

Avg annual revenue

67%

Avg occupancy rate

$136

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

$40k

$60k

$85k

-$56,395

Profit

Revenue

$24,654

Operating Expenses

$16,885

Operating Income

$7,769

Mortgage & Taxes

$64,164

Profit (Cash Flow)

-$56,395

$69,975

Cash Investment

Down Payment

$41,000

Renos & Furnishing

$4,375

Closing Costs

$24,600

Total

$69,975

DSCR Ratio

Weak

0.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-80.59%

Cap Rate

0.94%

Return on Investment

-31.76%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$46,215

Deductible property tax

$8,118

Your total deduction

$230,379

Your adjusted annual income

$150,000 - $230,379 = -$80,379

Taxes on -$80,379 (30%)

-$24,114

Your old tax bill

$45,000

Your new tax bill

-$24,114

Estimated tax savings

$69,114

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com