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 Investment Analysis 200 Tillinghast Rd

3 bed β€’ 2 bath β€’ 9 guests β€’ $500,000

BNB

Calc

Report by:

Angelo Cambio

acambio@gmail.com

Annual Revenue

$65,835

Profit (Cash Flow)

$9,868

Cap Rate

8.7%

Annual Revenue

$65,835

AirDNA projects $515/night at 35% occupancy ($65,835). Airbtics projects $285/night at 64% occupancy ($66,620). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 35% occupancy rate, $515 rate per night.

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

Percentiles25%50%75%90%
Revenue$39,815$64,088$107,135$138,963
Occupancy48%64%81%94%
Nightly Rate$221$268$352$393

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
Lovely home minutes to beach!
$66,111
$399
44%
332$150βŒβœ…βŒY / Y⭐️ 5 (3)
Awesome 3 bed vacation lake house. Great location!
$61,263
$182
88%
312$125❌❌❌Y / Y⭐️ 4.8 (115)
Lakeside Escape
$85,955
$385
61%
332$0❌❌❌Y / Y⭐️ 5 (24)
Newport, Beaches, Wickford. Central A/C
$70,104
$260
69%
311$110❌❌❌Y / Y⭐️ 5 (164)
Home in Potowomut
$85,566
$306
75%
3130$150βŒβŒβœ…Y / Y⭐️ 4.8 (12)
Bungalow by the Bay
$36,075
$100
95%
311$10βŒβŒβœ…N / Y⭐️ 4.7 (259)
3 Bdrm Townhome Steps from Main St & EG Waterfront
$88,669
$374
64%
322$130βŒβŒβœ…Y / Y⭐️ 4.8 (51)
Chic Home w/ Pool Minutes to Newport- 3bdrm/2bth
$84,885
$330
69%
322$100βœ…βŒβœ…Y / Y⭐️ 5 (43)
Perfect Waterfront Getaway with Semi-Private Beach
$95,151
$492
52%
332$125βŒβŒβœ…Y / Y⭐️ 4.9 (127)
Ladyslip 3-Bedroom Residential Home in Richmond RI
$28,725
$250
30%
312$50❌❌❌Y / Y⭐️ 5 (34)
pink cottage
$26,704
$192
38%
312$0βŒβŒβœ…Y / Y⭐️ 4.6 (26)
Renovated cottage w water views and walk to beach
$65,586
$268
63%
322$130❌❌❌Y / Y⭐️ 5 (107)
Aaron Peck House
$100,489
$286
96%
327$0❌❌❌Y / Y⭐️ 5 (16)
Wickford Beach Chalet Escape
$96,356
$263
93%
323$114βŒβœ…βŒY / Y⭐️ 4.9 (229)
Cozy Home Near Downtown East Greenwich
$25,716
$192
35%
311$33❌❌❌Y / N⭐️ 4.2 (11)

Return Metrics

7.99% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$9,868$19,736$29,604$39,472$49,341$98,682$296,046
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$4,912$10,127$15,663$21,541$27,782$65,257$400,000
Down Payment$100,000$100,000$100,000$100,000$100,000$100,000$100,000
Property Appreciation$15,000$30,450$46,363$62,754$79,637$171,958$713,631
Total Return$129,780$160,313$191,631$223,769$256,760$435,897$1,509,678

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.99%

Cap Rate

8.71%

Return on Investment

24.11%

property-location

200 Tillinghast Rd East Greenwich, Rhode Island, 02818-1506

3 bed β€’ 2 bath β€’ 9 guests

Est. $2,398/mo

Agent

This property is for sale!

Contact Agent

$65,835

Annual Revenue

BNBCalc predicts this property will get $285 per night with 64% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Top 88% of comparables

Top 1% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$67,823

Avg annual revenue

64%

Avg occupancy rate

$285

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

$25k

$50k

$75k

$100k

Sign up to see the data on 15 all comparables

$9,868

Profit

Revenue

$65,835

Operating Expenses

$22,239

Operating Income

$43,597

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$9,868

$123,500

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$8,500

Closing Costs

$15,000

Total

$123,500

DSCR Ratio

Strong

1.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.99%

Cap Rate

8.71%

Profit (Cummulative)

$9,868

$4,912

$8,500

$15,000

$0

Total Gain

$29,780

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

$23,731

Deductible property tax

$4,950

Your total deduction

$30,702

Your adjusted annual income

$150,000 - $30,702 = $119,298


Taxes on $119,298 (30%)

$35,789

Your old tax bill

$45,000

Your new tax bill

$35,789


Estimated tax savings

$9,211

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:

50,094 sqft

Year built:

-

Size:

-

Type:

MFR

Parking:

-

Heating:

NONE

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: Residential Income (General/Multi-Family)
  • Stories: 1
  • Lot size: 50,094 sqft
  • Building area: -
  • Garage: No
  • Heating: None
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: F1
  • Land Use: Residential
  • Parcel Number: EGRE M:041 B:016 L:042 U:0000
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $309,700
  • County Est. Land Value: -
  • Assessed Land Value: $133,500
  • County Est. Structure Value: -
  • Market Estimate: $840,349


Sale history

DateSale Price% FinancedBuyer
11/02/23$00%Frederick J Gronhagen Ft, Mark D Gronhagen
11/02/23$00%Mark D Gronhagen, Eric J Gronhagen
09/12/23$00%Sarah M Kettle, Stephen Kettle
09/28/22$00%Frederick J Gronhagen Lt, Frederick J Gronhagen

Ownership

  • Name: Mark D Gronhagen
  • Owner Occupied: No
  • Owner Mailing Address: 276 Tillinghast Rd, East Greenwich, Ri 02818
  • Years Owned: 8
  • Home Equity: $415,700
  • Mortgage Balance Remaining: $20,000
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No