BNBCalc Short Term Rental Investment Analysis 17 Harrison St, New Bedford, MA, 02740

3 bed • 2 bath • 7 guests • $385,900

BNB

Calc

Annual Revenue

$55,926

Profit (Cash Flow)

$8,944

Cap Rate

9.1%

Annual Revenue

$55,926

AirDNA projects $169/night at 41% occupancy ($25,307). Airbtics projects $264/night at 58% occupancy ($55,926). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, $264 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,652	$51,535	$85,723	$124,598
Occupancy	48%	56%	68%	85%
Nightly Rate	$187	$245	$336	$390

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hidden Gem! Stylish & Spacious 3BR in New Bedford!	$31,430	$126	61%	3	1	4	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Modern Downtown Condo!	$28,670	$120	62%	3	1	1	$45	❌	❌	❌	Y / N	⭐️ 5 (149)
Penthouse: Victorian feel, modern amenities, 3 bdr	$72,209	$285	67%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (31)
Beach front 3-bedroom home with garages	$41,266	$328	34%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (29)
Spacious 3 bedroom 1st Floor closeby attractions	$19,605	$114	38%	3	1	1	$150	❌	❌	❌	N / Y	⭐️ 4.5 (148)
Lovely 3 bedroom apartment for rent	$21,193	$97	50%	3	1	1	$150	❌	❌	❌	N / Y	⭐️ 4.5 (86)
Private New Bedford Getaway Near Riverside Park!	$32,014	$120	63%	3	1	2	$250	❌	❌	❌	N / Y	⭐️ 5 (25)
Cozy Beach House with 270° Spectacular Views	$67,603	$240	71%	3	1.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (102)
Serene 3-Bedroom Lakeside Home	$67,239	$197	89%	3	1.5	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (180)
Spacious 3 bdrm apartment 1st Fl	$23,452	$68	83%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (131)
Stunning Luxury House with Sunset & Private Beach	$119,814	$514	63%	3	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (16)
3 bedroom apartment sleeps 5 8 mins to downtown	$29,515	$108	71%	3	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (68)
DownTown Penthouse Steps to Vineyard Ferry	$25,458	$176	36%	3	1	3	$150	❌	✅	❌	Y / Y	⭐️ 5 (65)
Stylish Retreat Downtown!	$27,435	$127	56%	3	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (25)
Family Beach House/ Ocean view	$37,666	$251	41%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
Ocean Breeze Cozy Cottage	$64,097	$287	60%	3	1	4	$175	❌	❌	✅	N / Y	⭐️ 4.5 (15)
Dharma Cottage	$49,996	$246	54%	3	1	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (7)
The Freedom HOME from HOME	$41,900	$212	54%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (5)
Oceanside Oasis:->Private Beach->Panoramic Views	$57,008	$302	49%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (29)
The Loft at Freestones	$40,794	$381	28%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Historic gem minutes from downtown New Bedford	$32,460	$160	55%	3	1	13	$40	❌	❌	❌	Y / Y	⭐️ 5 (9)
Relaxing Retreat in Padanaram	$87,975	$559	43%	3	3	3	$0	❌	✅	❌	Y / Y	⭐️ 5 (4)
Padanaram Village cape	$49,224	$394	32%	3	1.5	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (16)
Misty Bay Cottage - Home on beautiful West Island	$43,532	$224	52%	3	1.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (80)
Maple By the Bay - Fort Phoenix	$59,298	$245	61%	3	1	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (11)
Seaside Cottage - Steps to Beach/Close to ferry	$80,934	$244	90%	3	1	2	$140	❌	❌	❌	N / Y	⭐️ 5 (37)
House in South Dartmouth near Padanaram Village!	$99,241	$319	85%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Land + Sea - a country coastal retreat	$45,983	$191	62%	3	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (94)
Family style home in South Dartmouth, MA	$33,240	$362	24%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (29)
A little Piece of Heaven!	$30,357	$292	27%	3	1.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (8)
Drop Anchor Waterfront	$67,014	$329	54%	3	2	2	$199	❌	✅	❌	Y / Y	⭐️ 5 (148)
Cozy house by the ocean	$65,660	$390	46%	3	2	2	$0	❌	❌	❌	Y / N	⭐️ 4.8 (12)
Sandbar Cottages: Main & Guest House w/ Fire Pit	$72,355	$373	53%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (47)
Serene Cape in Padanaram near the Beach	$107,970	$295	100%	3	2	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (33)
New Bedford Waterfront Historic District	$71,370	$375	52%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (62)
Mattapoisett beach house	$57,334	$241	65%	3	2.5	7	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Waterfront home on Buzzards Bay - Beach Access 🏖	$75,893	$242	72%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (94)
Ocean front Ranch, deeded Beach Rights.	$98,277	$470	56%	3	3	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (12)
Birdseye View Oceanfront	$59,585	$220	74%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4 (6)
New Bedford Apartment ~ 4 Mi to Fort Phoenix Beach	$131,651	$358	100%	3	1	2	$155	❌	❌	✅	Y / Y	⭐️ 0 (2)

Return Metrics

9.19% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,944	$17,888	$26,832	$35,776	$44,720	$89,441	$268,324
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,791	$7,816	$12,089	$16,626	$21,442	$50,365	$308,720
Down Payment	$77,180	$77,180	$77,180	$77,180	$77,180	$77,180	$77,180
Property Appreciation	$11,577	$23,501	$35,783	$48,433	$61,463	$132,717	$550,780
Total Return	$101,492	$126,385	$151,885	$178,016	$204,807	$349,704	$1,205,005

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.19%

Cap Rate

9.06%

Return on Investment

24.99%

17 Harrison St New Bedford, Massachusetts, 02740

3 bed • 2 bath • 7 guests

Purchase Price

Est. $1,851/mo

Inquire about this property

Contact Agent

$385,900

Zestimate

New Bedford

Zoning

Laws

Airbnb Investor Score

$8,944

Annual Profit

9.1%

Cap Rate

9.2%

Cash on Cash

$55,926

Annual Revenue

BNBCalc predicts this property will get $264 per night with 58% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$56,692

Avg annual revenue

58%

Avg occupancy rate

$264

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

$20k

$55k

$95k

$135k

$8,944

Profit

Revenue

$55,926

Operating Expenses

$20,950

Operating Income

$34,976

Mortgage & Taxes

$26,032

Profit (Cash Flow)

$8,944

$97,257

Cash Investment

Down Payment

$77,180

Renos & Furnishing

$8,500

Closing Costs

$11,577

Total

$97,257

DSCR Ratio

Strong

1.34

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.19%

Cap Rate

9.06%

Return on Investment

24.99%

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

$18,315

Deductible property tax

$3,820

Your total deduction

$30,459

Your adjusted annual income

$150,000 - $30,459 = $119,541

Taxes on $119,541 (30%)

$35,862

Your old tax bill

$45,000

Your new tax bill

$35,862

Estimated tax savings

$9,138

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

5,000 sqft

Year built:

1887

Size:

1,344 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Hot Water

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 5,000 sqft

Building area: 1,344 sqft

Garage: No

Heating: Hot water

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: Window Unit(s)

View: -

Parking: Open

Amenities: -

Price per square foot: $287

Lot Info

Zoning: -

Land Use: -

Parcel Number: 2887831

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $197,100

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $385,900

Schools