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}

Percentiles	25%	50%	75%	90%
Revenue	$37,288	$50,036	$67,291	$92,828
Occupancy	67%	77%	83%	88%
Nightly Rate	$150	$174	$216	$280

Seasonality (Profit by Month)

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	$55,491	$339	44%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (58)
Cute 1-BDR, 10 min-Boston, Free Parking & Bus Stop	$42,178	$125	87%	1	1	1	$95	❌	❌	✅	N / Y	⭐️ 4.8 (75)
Newly constructed 1 bedroom on the edge of Boston	$39,722	$240	44%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (65)
Upscale 1 bedroom just 10 min from Boston	$40,210	$243	44%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (81)
Central Studio Apartment in Everett	$44,122	$240	49%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
Modern and quiet 1 bedroom	$27,051	$240	30%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
Modern 1 bedroom with parking included	$40,379	$239	45%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (78)
Welcoming 1BR Near Encore Boston 0589	$95,640	$336	75%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Stylish 1BR Near Encore 9636	$89,132	$361	65%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
Charming 1BR Near Encore 2909	$61,987	$231	70%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Cozy 1BR Near Encore Boston 0289	$64,826	$261	64%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
Beautiful 1BR Near Encore Boston 4301	$58,026	$256	59%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (10)
Charming 1BR Near Encore 6094	$95,033	$358	70%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (20)
Nice 1BR Near Encore Boston 0807	$64,644	$253	67%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
1BR Near Encore Boston 5132	$41,000	$174	61%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 3.9 (6)
Modern 1BR Near Encore 5385	$36,354	$171	54%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (14)
Pleasant 1BR Near Encore Boston 7707	$54,765	$218	65%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.4 (19)
Modern 1BR Near Encore Boston 5211	$80,391	$268	79%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (27)
Pleasant 1BR Near Encore Boston 1964	$69,763	$272	67%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Luxury 1 bedroom in modern building with elevator	$36,586	$238	42%	1	1	4	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Charming 1BR Near Encore 0583	$52,087	$210	65%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4 (4)
Charming 1BR Near Encore 6988	$120,364	$415	78%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (2)
Welcoming 1BR Near Encore Boston 3361	$43,896	$209	54%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (1)
Welcoming 1BR Near Encore Boston 9177	$46,839	$186	65%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
Stylish 1BR Near Encore 7194	$56,260	$207	72%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 3.8 (6)
Beautiful 1BR Near Encore Boston 1136	$38,374	$151	65%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.4 (8)
Cozy 1BR Near Encore Boston 6316	$56,030	$216	66%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Nice 1BR Near Encore Boston 4986	$44,012	$168	67%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 3 (4)
Stylish 1BR Near Encore 1623	$67,278	$232	76%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Nice 1BR Near Encore Boston 8100	$45,515	$164	71%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
1BR Near Encore Boston 7412	$43,762	$174	65%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.3 (13)
Cozy 1BR Near Encore Boston 8557	$67,703	$353	51%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
1BR Near Encore Boston 3515	$65,880	$250	72%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 2 (3)
Pleasant 1BR Near Encore Boston 6243	$72,294	$263	72%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
NEW comfort apt near Boston	$68,654	$226	83%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Lovely 1BR Near Encore Boston 4612	$106,040	$599	47%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4 (10)
Pleasant 1BR Near Encore Boston 3722	$36,516	$174	52%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4 (12)
Cozy 1BR Near Encore Boston 0125	$109,732	$358	81%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (19)
Beautiful 1BR Near Encore Boston 0170	$39,084	$212	48%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.4 (12)
Welcoming 1BR Near Encore Boston 9134	$48,412	$194	63%	1	1	1	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

166.73%

Payback Period Days

219

Return on Investment

166.73%

16 Laurel St Everett, Massachusetts, 02149

1 bed • 1 bath • 3 guests

Monthly Rent

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.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

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

$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

Cash on Cash Return

166.73%

Payback Period Days

219