BNBCalc Short Term Rental Rental Arbitrage Analysis 256 Woonasquatucket Ave, North Providence, RI, 02911

3 bed • 1 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$47,007

Profit (Cash Flow)

-$1,104

Cash on Cash Return

-13.2%

Annual Revenue

$47,007

AirDNA projects $208/night at 47% occupancy ($35,706). Airbtics projects $198/night at 65% occupancy ($47,006). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $198 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,934	$42,621	$64,743	$87,534
Occupancy	56%	67%	76%	82%
Nightly Rate	$151	$167	$221	$279

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Providence Home	$59,592	$211	75%	3	2.5	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (133)
Mount Pleasant Hideaway	$50,654	$235	56%	3	1.5	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (32)
Park View Apartment	$32,274	$185	47%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (124)
Deluxe Cozy Suite, Downtown Providence, Next to PC	$36,311	$157	58%	3	1	30	$175	❌	❌	✅	Y / Y	⭐️ 5 (40)
Perfect for Groups! 3BR★Chic & Modern APT near DT!	$31,423	$105	73%	3	1	2	$105	❌	❌	✅	N / Y	⭐️ 5 (67)
NEW Apartment in Federal Hill	$42,472	$164	67%	3	1	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (40)
Large, modern, central 3-bedroom apt in PVD	$37,251	$141	69%	3	1	1	$39	❌	❌	✅	N / Y	⭐️ 5 (154)
* On-site Parking * Washer Dryer * Dog-Friendly *	$44,433	$157	76%	3	1	2	$40	❌	❌	✅	Y / Y	⭐️ 5 (81)
Modern, minimalistic, open concept 3 bedroom apt.	$32,738	$155	57%	3	1	2	$40	❌	❌	❌	N / Y	⭐️ 5 (87)
Classic Home, Modern Comforts -Near the best of RI	$79,795	$363	58%	3	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (48)
★3BR-Modern, Spacious & Stylish APT near to DWTN★	$39,935	$141	70%	3	1	2	$105	❌	❌	✅	N / Y	⭐️ 5 (52)
Modern & Comfy Apt For Your Group ★ Hosts 6 People	$29,035	$102	67%	3	1	2	$105	❌	❌	✅	N / Y	⭐️ 4.5 (34)
Entire Annex at the Admiral House-Providence	$47,187	$160	75%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (93)
Stylish & Cozy Apt For Your Group★Hosts 6 People	$25,338	$100	60%	3	1	2	$105	❌	❌	✅	Y / Y	⭐️ 5 (23)
Rock the Kasbah 3 bd 5min to dwtn & 2min best food	$32,222	$158	54%	3	1	3	$110	❌	❌	✅	N / Y	⭐️ 5 (170)
Penthouse on Federal Hill-PVD Downtown Eat/play!	$41,531	$235	47%	3	1	2	$50	❌	❌	✅	N / Y	⭐️ 5 (33)
Entire 3BR Modern Condo in Providence	$56,971	$195	77%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (44)
Brand new furnished apartment ready to host!	$31,517	$102	84%	3	1	30	$26	❌	❌	❌	Y / Y	⭐️ 4.5 (200)
Luxury 3BD Cozy Condo in the heart of Providence	$57,147	$179	84%	3	1	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (30)
Barnaby Castle Carriage House	$76,325	$355	56%	3	2.5	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (10)
Westside Gem - walking distance to all the faves!	$42,740	$182	63%	3	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (104)
Cozy 3 Bedroom Apt -Minutes from Prov. College	$35,707	$136	66%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (40)
★New 3BR APT★Modern & Stylish Stay for Groups!	$38,270	$114	82%	3	1	2	$105	❌	❌	✅	N / Y	⭐️ 5 (49)
The Admiral House \| Walk to Providence College	$50,607	$158	80%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (148)
The Place in Providence 3BR Apt Max7	$35,114	$171	55%	3	1	30	$75	❌	❌	✅	N / Y	⭐️ 5 (213)
* On-site Parking * Washer Dryer * Dog-Friendly *	$46,783	$158	80%	3	1	2	$30	❌	❌	✅	Y / Y	⭐️ 5 (77)
Perfect Providence Getaway	$55,612	$219	68%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (60)
Lovely 3-bedroom condo in a fantastic location!	$49,479	$162	77%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
Modern & charming near Providence! (FULL HOME)	$42,732	$237	48%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (217)
Lovely 3 bedroom & 1 onsite parking-Self Check-in	$24,530	$94	67%	3	1	2	$135	❌	❌	❌	N / Y	⭐️ 4.5 (50)
Great Spot! W End/Fed Hill Broadway HUGE APT!	$44,445	$156	76%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (347)
Vintage 3BR Apt in Federal Hill!	$126,523	$725	46%	3	1	1	$149	❌	❌	❌	N / Y	⭐️ 4.8 (60)
Downtown/Federal Hill On BroadwayWalk everywhere!	$62,020	$211	79%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (214)
City Line Ranch 3 miles to Providence	$45,009	$136	87%	3	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (64)
Spacious Townhouse apt mins from Federal Hill	$76,875	$317	63%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (32)
Beautiful first floor of house	$88,524	$275	84%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cheerful 3 bedroom private home in Mount Pleasant	$31,075	$227	36%	3	1	30	$75	❌	❌	✅	N / N	⭐️ 4.5 (95)
Haven Oasis	$37,637	$203	48%	3	1	3	$150	❌	❌	❌	N / Y	⭐️ 5 (37)
Five75 Lux PROV - Suite 2	$49,622	$233	56%	3	2	2	$260	❌	❌	✅	N / Y	⭐️ 4.5 (9)
Gorgeous Apt Federal Hill Min to Downtown 1st Fl.	$27,115	$217	33%	3	1	2	$125	❌	❌	❌	N / Y	⭐️ 5 (154)

Return Metrics

-13.22% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,103	-$2,207	-$3,311	-$4,415	-$5,519	-$11,039	-$33,119
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	-$1,103	-$2,207	-$3,311	-$4,415	-$5,519	-$11,039	-$33,119

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.22%

Payback Period Days

Return on Investment

-13.22%

256 Woonasquatucket Ave North Providence, Rhode Island, 02911

3 bed • 1 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$47,007

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $208/night at 47% occupancy ($35,706.25). Airbtics projects $221/night at 65% occupancy ($47,006).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$47,364

Avg annual revenue

65%

Avg occupancy rate

$198

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

$130k

-$1,104

Profit

Revenue

$47,007

Operating Expenses

$18,111

Operating Income

$28,896

Net Effective Rent

$30,000

Profit (Cash Flow)

-$1,104

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-13.22%

Payback Period Days