BNBCalc Short Term Rental Rental Arbitrage Analysis 26 Savin Ave 2, Norwood, MA, 02062

2 bed • 1 bath • 6 guests • $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}

Percentiles	25%	50%	75%	90%
Revenue	$25,525	$40,152	$61,294	$80,170
Occupancy	54%	68%	81%	89%
Nightly Rate	$127	$157	$202	$241

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Two Beautiful Bedrooms Apartment in Norwood.	$32,310	$125	70%	2	1	2	$20	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Hidden Gem Near Boston w/ 2 bedrooms HighSpeedWifi	$40,943	$123	88%	2	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (960)
Lovely 2 bedroom apartment minutes from Boston	$41,442	$152	72%	2	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (122)
Lovely townhouse apartment minutes from Boston	$43,055	$152	75%	2	1	1	$60	❌	❌	❌	N / Y	⭐️ 5 (177)
Cozy Lakeview Guesthouse	$34,975	$139	66%	2	1	1	$80	❌	❌	✅	N / Y	⭐️ 5 (187)
~30min to Downtown~ THE COSMOPOLITAN	$43,393	$128	88%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (334)
Two Bedroom Suite in Historic Swan Manor	$52,074	$203	67%	2	1	1	$100	❌	❌	✅	N / Y	⭐️ 5 (44)
Prince Charming Suite near Boston sleeps 4-5	$45,502	$151	79%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (142)
~Pet Friendly 30min to Downtown~ THE BOSTONIAN	$38,477	$121	83%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (295)
Two bedrooms, full bathroom, and breakfast room	$54,836	$202	74%	2	1	2	$10	❌	❌	❌	Y / Y	⭐️ 5 (189)
Spacious & Quiet 2BR GuestHouse	$40,508	$161	66%	2	1	2	$98	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Boston’s best! Free parking! Stylish 2 bdrm apt	$52,133	$259	54%	2	1	1	$79	❌	❌	✅	N / Y	⭐️ 5 (55)
Lovely Stoughton Getaway Near Train Station!	$51,581	$212	65%	2	1	2	$135	❌	❌	✅	Y / Y	⭐️ 4.4 (26)
Large, sunny 2 bd. Apt.	$14,672	$124	32%	2	1	14	$75	❌	❌	❌	Y / Y	⭐️ 5 (11)
COMO	$42,738	$202	57%	2	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (79)
Spacious Suite 15 mi from Boston	$43,334	$160	74%	2	1	5	$0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Cozy 2 bed apartment in Boston	$41,239	$131	82%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
Spacious 2 Bedroom condo right outside the city!	$36,586	$123	79%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Modern 2BR Apt, 30 min to Downtown w/Parking Spot!	$43,297	$182	65%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Charming Victorian Furnished Home	$33,049	$239	37%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (113)
Perfect Cape Near Gillette (Pet Friendly)	$45,292	$125	99%	2	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.8 (51)
Cozy, Quaint Cape Style Home	$31,513	$210	41%	2	1.5	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cozy 2-Bedroom Apartment Near Dedham Legacy	$20,380	$116	48%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (25)
Boston Private 2 bed unit with outdoor space	$52,338	$220	65%	2	1	29	$69	❌	❌	❌	Y / Y	⭐️ 5 (75)
2 bedroom guest house in Westwood.	$58,926	$460	35%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Lovely 2 bedroom apartment close to Boston	$19,633	$149	36%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (15)
Newly Renovated- 2 bed 1 bath	$27,790	$104	73%	2	1	60	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Canton In-Law Suite	$22,414	$157	39%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.7 (3)
2bd APT 20min from Downtown Boston	$24,701	$125	54%	2	1	29	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
Cozy 2 bdr, Free parking, Near Gillette stadium	$30,305	$138	60%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 3.9 (10)
Lovely 2 bedroom unit with deck.	$73,200	$200	100%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (2)
Cozy 2bd w/ Queen beds & laundry	$33,542	$158	58%	2	1	30	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Fully furnished apartment in Boston (Hyde Park)	$52,476	$177	81%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (5)
Home in Deham, MA	$84,180	$230	100%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Exquisite Contemporary Home Overlooking Woods	$96,990	$265	100%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
Cheerful Cityside Cottage with Patio and Fireplace	$47,423	$158	82%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
One bedroom in a two bedroom cozy environment	$38,401	$122	86%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
2BR Cozy Condo with Pet-Friendly Vibes & WiFi	$18,369	$132	38%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4 (6)
Luxury home in West Roxbury	$117,120	$400	80%	2	2	7	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

115.78%

Payback Period Days

315

Return on Investment

115.78%

26 Savin Ave Norwood, Massachusetts, 02062

2 bed • 1 bath • 6 guests

Monthly Rent

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).

Occupancy Rate

Top 56% 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.

$43,372

Avg annual revenue

66%

Avg occupancy rate

$178

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

$45k

$80k

$120k

$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

Cash on Cash Return

115.78%

Payback Period Days

315