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 16 Laurel St, Everett, MA, 02149

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$56,613

Profit (Cash Flow)

$7,253

Cash on Cash Return

166.7%

Annual Revenue

$56,613

AirDNA projects $233/night at 61% occupancy ($51,912). Airbtics projects $250/night at 62% occupancy ($56,612). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 62% occupancy rate, $250 rate per night.

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

Percentiles25%50%75%90%
Revenue$37,288$50,036$67,291$92,828
Occupancy67%77%83%88%
Nightly Rate$150$174$216$280

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
Peaceful, Spacious 1 bedroom with parking included

No image available

$55,491
$339
44%
111$75❌❌✅Y / Y⭐️ 4.9 (58)
Cute 1-BDR, 10 min-Boston, Free Parking & Bus Stop

No image available

$42,178
$125
87%
111$95❌❌✅N / Y⭐️ 4.8 (75)
Newly constructed 1 bedroom on the edge of Boston

No image available

$39,722
$240
44%
111$75❌❌✅Y / Y⭐️ 4.8 (65)
Upscale 1 bedroom just 10 min from Boston

No image available

$40,210
$243
44%
111$75❌❌✅Y / Y⭐️ 4.9 (81)
Central Studio Apartment in Everett

No image available

$44,122
$240
49%
111$75❌❌✅Y / Y⭐️ 4.8 (56)
Modern and quiet 1 bedroom

No image available

$27,051
$240
30%
111$75❌❌✅Y / Y⭐️ 4.8 (62)
Modern 1 bedroom with parking included

No image available

$40,379
$239
45%
111$75❌❌✅Y / Y⭐️ 4.8 (78)
Welcoming 1BR Near Encore Boston 0589

No image available

$95,640
$336
75%
111$100❌❌❌Y / Y⭐️ 4.7 (31)
Stylish 1BR Near Encore 9636

No image available

$89,132
$361
65%
111$100❌❌❌Y / Y⭐️ 4.9 (34)
Charming 1BR Near Encore 2909

No image available

$61,987
$231
70%
111$100❌❌❌Y / Y⭐️ 4.5 (14)
Cozy 1BR Near Encore Boston 0289

No image available

$64,826
$261
64%
111$100❌❌❌Y / Y⭐️ 4.2 (8)
Beautiful 1BR Near Encore Boston 4301

No image available

$58,026
$256
59%
111$100❌❌❌Y / Y⭐️ 5 (10)
Charming 1BR Near Encore 6094

No image available

$95,033
$358
70%
111$100❌❌❌Y / Y⭐️ 5 (20)
Nice 1BR Near Encore Boston 0807

No image available

$64,644
$253
67%
111$100❌❌❌Y / Y⭐️ 4.5 (13)
1BR Near Encore Boston 5132

No image available

$41,000
$174
61%
111$100❌❌❌Y / Y⭐️ 3.9 (6)
Modern 1BR Near Encore 5385

No image available

$36,354
$171
54%
111$100❌❌❌Y / Y⭐️ 5 (14)
Pleasant 1BR Near Encore Boston 7707

No image available

$54,765
$218
65%
111$100❌❌❌Y / Y⭐️ 4.4 (19)
Modern 1BR Near Encore Boston 5211

No image available

$80,391
$268
79%
111$100❌❌❌Y / Y⭐️ 5 (27)
Pleasant 1BR Near Encore Boston 1964

No image available

$69,763
$272
67%
111$100❌❌❌Y / Y⭐️ 4.5 (8)
Luxury 1 bedroom in modern building with elevator

No image available

$36,586
$238
42%
114$0❌❌❌Y / Y⭐️ 4.8 (12)
Charming 1BR Near Encore 0583

No image available

$52,087
$210
65%
111$100❌❌❌Y / Y⭐️ 4 (4)
Charming 1BR Near Encore 6988

No image available

$120,364
$415
78%
111$100❌❌❌Y / Y⭐️ 5 (2)
Welcoming 1BR Near Encore Boston 3361

No image available

$43,896
$209
54%
111$100❌❌❌Y / Y⭐️ 5 (1)
Welcoming 1BR Near Encore Boston 9177

No image available

$46,839
$186
65%
111$100❌❌❌Y / Y⭐️ 4.7 (18)
Stylish 1BR Near Encore 7194

No image available

$56,260
$207
72%
111$100❌❌❌Y / Y⭐️ 3.8 (6)
Beautiful 1BR Near Encore Boston 1136

No image available

$38,374
$151
65%
111$100❌❌❌Y / Y⭐️ 4.4 (8)
Cozy 1BR Near Encore Boston 6316

No image available

$56,030
$216
66%
111$100❌❌❌Y / Y⭐️ 4.5 (15)
Nice 1BR Near Encore Boston 4986

No image available

$44,012
$168
67%
111$100❌❌❌Y / Y⭐️ 3 (4)
Stylish 1BR Near Encore 1623

No image available

$67,278
$232
76%
111$100❌❌❌Y / Y⭐️ 4.9 (29)
Nice 1BR Near Encore Boston 8100

No image available

$45,515
$164
71%
111$100❌❌❌Y / Y⭐️ 4.9 (26)
1BR Near Encore Boston 7412

No image available

$43,762
$174
65%
111$100❌❌❌Y / Y⭐️ 4.3 (13)
Cozy 1BR Near Encore Boston 8557

No image available

$67,703
$353
51%
111$100❌❌❌Y / Y⭐️ 4.7 (24)
1BR Near Encore Boston 3515

No image available

$65,880
$250
72%
111$0❌❌❌Y / Y⭐️ 2 (3)
Pleasant 1BR Near Encore Boston 6243

No image available

$72,294
$263
72%
111$100❌❌❌Y / Y⭐️ 4.8 (18)
NEW comfort apt near Boston

No image available

$68,654
$226
83%
111$0❌❌✅Y / Y⭐️ 5 (22)
Lovely 1BR Near Encore Boston 4612

No image available

$106,040
$599
47%
111$100❌❌❌Y / Y⭐️ 4 (10)
Pleasant 1BR Near Encore Boston 3722

No image available

$36,516
$174
52%
111$100❌❌❌Y / Y⭐️ 4 (12)
Cozy 1BR Near Encore Boston 0125

No image available

$109,732
$358
81%
111$100❌❌❌Y / Y⭐️ 5 (19)
Beautiful 1BR Near Encore Boston 0170

No image available

$39,084
$212
48%
111$100❌❌❌Y / Y⭐️ 4.4 (12)
Welcoming 1BR Near Encore Boston 9134

No image available

$48,412
$194
63%
111$100❌❌❌Y / Y⭐️ 4.5 (27)

Return Metrics

166.73% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$7,253$14,506$21,759$29,012$36,265$72,531$217,594
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$7,253$14,506$21,759$29,012$36,265$72,531$217,594

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

166.73%

Payback Period Days

219

Return on Investment

166.73%

property-location

16 Laurel St Everett, Massachusetts, 02149

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

$56,613

Annual Revenue

This property is projected to be in the top 54% revenue percentile compared to similar properties nearby.
Projected nightly rate is $233/night at 61% occupancy.Projected nightly rate is $250/night at 62% occupancy.

Top 63% of comparables

Top 36% 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.

$59,150

Avg annual revenue

62%

Avg occupancy rate

$250

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

$55k

$90k

$120k

Sign up to see the data on 40 all comparables

$7,253

Profit

Revenue

$56,613

Operating Expenses

$19,360

Operating Income

$37,253

Net Effective Rent

$30,000

Profit (Cash Flow)

$7,253

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

166.73%

Payback Period Days

219