Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis

0 bed • 0 bath • 0 guests • $0

BNB

Calc

Annual Revenue

$0

Revenue data could not be found for this address

BNB Calc projects a 0% occupancy rate, $0 rate per night.

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

Return Metrics

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

Investment Value Over Time

Property Appreciation:

0%

Revenue Appreciation:

0%

Cash on Cash Return

NaN%

Cap Rate

NaN%

Return on Investment

NaN%

STR Tax Calculator (USA)

Tax Calculator (US Only)

This property is projected to deliver a first-year tax deduction of $NaN, factoring in all profit and loss adjustments.
Y1Y2Y3Y4Y5Y10Y30
Property Tax+$0+$0+$0+$0+$0+$0+$0
Mortgage Interest+$NaN+$NaN+$NaN+$NaN+$NaN+$NaN+$NaN
Total Depreciation and Mortgage Interest Deduction$NaN$NaN$NaN$NaN$NaN$NaN$NaN
Bonus Depreciation+$0------
Accel. Depreciation+$0+$0+$0+$0+$0+$0+$0
Standard Depreciation+$0+$0+$0+$0+$0+$0+$0
Cashflow$0$0$0$0$0$0$0
Total Tax Deduction$NaN$NaN$NaN$NaN$NaN$NaN$NaN
property-location

214 Cambridge St Worcester, Massachusetts, 01603

4 bed • 2 bath • 12 guests

Est. $NaN/mo

$377,200

Zestimate

356

Airbnb Investor Score

$65,622

Annual Profit

24.1%

Cap Rate

67.5%

Cash on Cash

$120,399

Annual Revenue

BNBCalc predicts this property will get $318 per night with 65% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Top 29% of comparables

Top 27% of comparables

Seasonality

Sign up to view the full seasonality chart

39

Airbnb Comparables

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

$72,722

Avg rev

65%

Avg occ

$318

Avg rate

🏊‍♂️ Pool
🛁 Hot tub
🐶 Pets

Any type

House

Apartment

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 39 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

67.47%

Cap Rate

24.14%