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 Rental Arbitrage Analysis 26 Savin Ave 2, Norwood, MA, 02062

2 bed β€’ 1 bath β€’ 6 guests β€’ $0

BNB

Calc

Annual Revenue

$42,909

Profit (Cash Flow)

$7,353

Cash on Cash Return

115.8%

Annual Revenue

$42,909

AirDNA projects $127/night at 72% occupancy ($33,397). Airbtics projects $178/night at 66% occupancy ($42,908). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 66% occupancy rate, $178 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,525$40,152$61,294$80,170
Occupancy54%68%81%89%
Nightly Rate$127$157$202$241

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
Two Beautiful Bedrooms Apartment in Norwood.

No image available

$32,310
$125
70%
212$20❌❌❌Y / Y⭐️ 4.5 (27)
Hidden Gem Near Boston w/ 2 bedrooms HighSpeedWifi

No image available

$40,943
$123
88%
211$40❌❌❌Y / Y⭐️ 5 (960)
Lovely 2 bedroom apartment minutes from Boston

No image available

$41,442
$152
72%
211$60❌❌❌Y / Y⭐️ 5 (122)
Lovely townhouse apartment minutes from Boston

No image available

$43,055
$152
75%
211$60❌❌❌N / Y⭐️ 5 (177)
Cozy Lakeview Guesthouse

No image available

$34,975
$139
66%
211$80βŒβŒβœ…N / Y⭐️ 5 (187)
~*30min to Downtown*~ THE COSMOPOLITAN

No image available

$43,393
$128
88%
212$120❌❌❌Y / Y⭐️ 5 (334)
Two Bedroom Suite in Historic Swan Manor

No image available

$52,074
$203
67%
211$100βŒβŒβœ…N / Y⭐️ 5 (44)
Prince Charming Suite *near Boston* sleeps 4-5

No image available

$45,502
$151
79%
212$75❌❌❌Y / Y⭐️ 5 (142)
~*Pet Friendly 30min to Downtown*~ THE BOSTONIAN

No image available

$38,477
$121
83%
212$120βŒβŒβœ…Y / Y⭐️ 5 (295)
Two bedrooms, full bathroom, and breakfast room

No image available

$54,836
$202
74%
212$10❌❌❌Y / Y⭐️ 5 (189)
Spacious & Quiet 2BR GuestHouse

No image available

$40,508
$161
66%
212$98❌❌❌Y / Y⭐️ 4.8 (16)
Boston’s best! Free parking! Stylish 2 bdrm apt

No image available

$52,133
$259
54%
211$79βŒβŒβœ…N / Y⭐️ 5 (55)
Lovely Stoughton Getaway Near Train Station!

No image available

$51,581
$212
65%
212$135βŒβŒβœ…Y / Y⭐️ 4.4 (26)
Large, sunny 2 bd. Apt.

No image available

$14,672
$124
32%
2114$75❌❌❌Y / Y⭐️ 5 (11)
COMO

No image available

$42,738
$202
57%
212$100❌❌❌N / Y⭐️ 5 (79)
Spacious Suite 15 mi from Boston

No image available

$43,334
$160
74%
215$0βŒβŒβœ…Y / Y⭐️ 5 (10)
Cozy 2 bed apartment in Boston

No image available

$41,239
$131
82%
212$120❌❌❌Y / Y⭐️ 4.5 (44)
Spacious 2 Bedroom condo right outside the city!

No image available

$36,586
$123
79%
212$100❌❌❌Y / Y⭐️ 4.5 (41)
Modern 2BR Apt, 30 min to Downtown w/Parking Spot!

No image available

$43,297
$182
65%
212$0❌❌❌Y / Y⭐️ 5 (14)
Charming Victorian Furnished Home

No image available

$33,049
$239
37%
222$150❌❌❌Y / Y⭐️ 4.5 (113)
Perfect Cape Near Gillette (Pet Friendly)

No image available

$45,292
$125
99%
212$0βŒβŒβœ…N / Y⭐️ 4.8 (51)
Cozy, Quaint Cape Style Home

No image available

$31,513
$210
41%
21.530$0❌❌❌Y / Y⭐️ 5 (5)
Cozy 2-Bedroom Apartment Near Dedham Legacy

No image available

$20,380
$116
48%
211$0βŒβŒβœ…N / Y⭐️ 5 (25)
Boston Private 2 bed unit with outdoor space

No image available

$52,338
$220
65%
2129$69❌❌❌Y / Y⭐️ 5 (75)
2 bedroom guest house in Westwood.

No image available

$58,926
$460
35%
222$0❌❌❌Y / Y⭐️ 0 (0)
Lovely 2 bedroom apartment close to Boston

No image available

$19,633
$149
36%
211$0❌❌❌N / Y⭐️ 4.5 (15)
Newly Renovated- 2 bed 1 bath

No image available

$27,790
$104
73%
2160$0❌❌❌Y / N⭐️ 0 (1)
Canton In-Law Suite

No image available

$22,414
$157
39%
212$0❌❌❌N / Y⭐️ 4.7 (3)
2bd APT 20min from Downtown Boston

No image available

$24,701
$125
54%
2129$100βŒβŒβœ…Y / Y⭐️ 4.5 (38)
Cozy 2 bdr, Free parking, Near Gillette stadium

No image available

$30,305
$138
60%
211$0βŒβŒβœ…Y / Y⭐️ 3.9 (10)
Lovely 2 bedroom unit with deck.

No image available

$73,200
$200
100%
211$0❌❌❌N / Y⭐️ 5 (2)
Cozy 2bd w/ Queen beds & laundry

No image available

$33,542
$158
58%
2130$0❌❌❌Y / N⭐️ 0 (1)
Fully furnished apartment in Boston (Hyde Park)

No image available

$52,476
$177
81%
211$125βŒβŒβœ…Y / Y⭐️ 5 (5)
Home in Deham, MA

No image available

$84,180
$230
100%
221$0❌❌❌Y / Y⭐️ 0 (0)
Exquisite Contemporary Home Overlooking Woods

No image available

$96,990
$265
100%
222$0❌❌❌Y / Y⭐️ 4.7 (18)
Cheerful Cityside Cottage with Patio and Fireplace

No image available

$47,423
$158
82%
221$0βŒβŒβœ…Y / Y⭐️ 4.9 (9)
One bedroom in a two bedroom cozy environment

No image available

$38,401
$122
86%
213$0βŒβŒβœ…Y / Y⭐️ 0 (0)
2BR Cozy Condo with Pet-Friendly Vibes & WiFi

No image available

$18,369
$132
38%
212$0❌❌❌Y / Y⭐️ 4 (6)
Luxury home in West Roxbury

No image available

$117,120
$400
80%
227$0❌❌❌Y / N⭐️ 0 (1)

Return Metrics

115.78% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$7,352$14,705$22,057$29,410$36,762$73,525$220,575
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$7,352$14,705$22,057$29,410$36,762$73,525$220,575

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

115.78%

Payback Period Days

315

Return on Investment

115.78%

property-location

26 Savin Ave Norwood, Massachusetts, 02062

2 bed β€’ 1 bath β€’ 6 guests

Agent

Inquire about this property

Contact Agent

$42,909

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $127/night at 72% occupancy ($33,397.91). Airbtics projects $178/night at 66% occupancy ($42,908).

Top 56% of comparables

Top 38% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$43,372

Avg annual revenue

66%

Avg occupancy rate

$178

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

$15k

$45k

$80k

$120k

Sign up to see the data on 40 all comparables

$7,353

Profit

Revenue

$42,909

Operating Expenses

$9,156

Operating Income

$33,753

Net Effective Rent

$26,400

Profit (Cash Flow)

$7,353

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

115.78%

Payback Period Days

315