BNBCalc Short Term Rental Cohost Analysis 2500 State Rd, Richmond, MA, 01254

1 bed • 1 bath • 2 guests • $414,700

BNB

Calc

Owner income

$25,772

Per year

This Airbnb could earn an additional

$3,068

Per month vs a Long-Term Rental

Annual Revenue range

$36,636 - $78,094

Annual Revenue

$36,817

AirDNA projects $195/night at 48% occupancy ($34,186). Airbtics projects $180/night at 56% occupancy ($36,816). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56% occupancy rate, $180 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,514	$36,636	$56,849	$78,094
Occupancy	41%	53%	69%	81%
Nightly Rate	$140	$185	$219	$255

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Berkshire Mountain Retreat	$39,469	$154	69%	1	1	3	$75	✅	❌	❌	N / Y	⭐️ 5 (35)
Comfy - Country Family Home- Affordable	$17,504	$55	75%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (94)
Mountain View Getaway	$33,158	$110	78%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (156)
Private 2nd-floor studio on a working produce farm	$29,773	$117	68%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (200)
Berkshires Guest House Getaway	$30,338	$141	54%	1	1	2	$70	❌	❌	✅	N / Y	⭐️ 5 (4)
Light-filled Carpenter's Cottage in Stockbridge	$49,936	$186	69%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (25)
The Lookout Loft @Moonbeams: stay on 38 acres	$31,757	$218	38%	1	1	2	$100	❌	✅	❌	N / Y	⭐️ 5 (74)
The Granary at House on Golden Hill	$52,107	$149	91%	1	1	1	$75	✅	❌	✅	N / Y	⭐️ 5 (362)
Historical Downtown 1 Bedroom Apartment	$36,232	$211	46%	1	0	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (83)
Berkshire Designer Cottage	$58,232	$353	41%	1	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (6)
Main Street Delight - One Bedroom Apartment	$45,103	$253	47%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (64)
Sunshine Cottage	$44,999	$204	60%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (17)
Lenox Ma.	$40,835	$194	57%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (85)
Renovated Downtown 1 bedroom apartment	$34,575	$213	43%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (59)
The Artist Suite @Moonbeams: stay on 38 acres	$19,770	$168	29%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (31)
Guest House at Stonover Estate	$56,830	$222	69%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (33)
Historic,Famous,Iconic, Unforgettable Berks Escape	$32,390	$216	40%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (104)
Airy cottage with meadow views in The Berkshires	$44,580	$160	76%	1	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (183)
Cozy Chic - Traveling Nurse!	$17,768	$53	88%	1	1	28	$25	❌	❌	✅	Y / Y	⭐️ 4.5 (57)
T’Other House	$35,211	$143	66%	1	1	2	$25	❌	❌	❌	N / Y	⭐️ 5 (207)
Charming Berkshire Cottage	$46,606	$226	52%	1	1	2	$150	❌	❌	❌	N / Y	⭐️ 5 (7)
Stockbridge private apartment	$41,123	$212	53%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (44)
Stockbridge pied-à-terre	$70,137	$252	75%	1	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (18)
Cute, Cozy and Comfortable apartment	$25,994	$134	53%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (30)
Cozy Berkshires Cottage	$46,222	$138	89%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (258)
Rustic-Modern Studio - Near Hudson, Chatham, & GB	$15,299	$76	55%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (139)
Centrally located, charming 1bed	$19,451	$171	29%	1	1	4	$30	❌	❌	❌	N / Y	⭐️ 5 (4)
Knoll Rock Studio - Best of the Berkshires.	$33,002	$227	39%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (8)
Serene rustic mountain cabin in the Berkshires!	$29,689	$312	26%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (6)
Pvt apt 1 mi from Tanglewood.	$24,947	$284	24%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
Lenox - Sunny cottage nestled in the garden	$38,045	$105	99%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (64)
Beautiful Blue Studio downtown	$20,476	$81	63%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Historic Retreat	$18,553	$222	22%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 5 (45)
Carriage house suite in heart of the Berkshires	$15,085	$88	43%	1	1	30	$45	❌	❌	✅	Y / Y	⭐️ 4.5 (275)
Foggy Bottom Studio	$39,456	$154	70%	1	1	3	$80	❌	❌	❌	N / Y	⭐️ 5 (1)
Tanglewood Cottage in the heart of the Berkshires	$26,835	$282	26%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (34)
The Blue Jay Cottage	$39,397	$207	52%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Guest House in Stockbridge 3 miles to Tanglewood	$36,608	$190	52%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.5 (91)
Updated studio rental in the center of Lenox	$54,998	$184	81%	1	1	2	$75	❌	❌	✅	N / Y	⭐️ 5 (40)
Whistler's Inn/The Garden Room (#9)	$25,978	$169	42%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (8)

2500 State Rd Richmond, Massachusetts, 01254

1 bed • 1 bath • 2 guests

Inquire about this property

Contact Agent

$36,817

Annual Revenue

BNBCalc predicts this property will get $180 per night with 56% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$35,461

Avg annual revenue

56%

Avg occupancy rate

$180

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

$15k

$35k

$50k

$70k

$7,363

Profit

Revenue

$36,817

Cleaning

$5,482

Cohost commission

$7,363

Owner payout

$25,772

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

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

Lot size:

1.6 sqft

Year built:

1960

Size:

1,700 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Propane, Forced Air, Furnace

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 1.6 sqft

Building area: 1,700 sqft

Garage: Yes

Heating: Propane, forced air, furnace

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: Water, Scenic, Pasture

Parking: Garage - Attached

Amenities: Cooktop, Dishwasher, Dryer, Microwave, Refrigerator, Washer

Price per square foot: $243

Lot Info

Zoning: -

Land Use: -

Parcel Number: M:4080 B:0003 L:00000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $248,400

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $414,700

Schools