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 Cohost Analysis 27 Marginal Rd Duxbury MA 02332

3 bed • 2 bath • 9 guests • $848,900

BNB

Calc

Owner income

$61,054

Per year

This Airbnb could earn an additional

$3,598

Per month vs a Long-Term Rental

Annual Revenue range

$70,365 - $191,967

Annual Revenue

$87,220

AirDNA projects $416/night at 51% occupancy ($77,490). Airbtics projects $398/night at 60% occupancy ($87,220). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 60% occupancy rate, $398 rate per night.

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

Percentiles25%50%75%90%
Revenue$46,388$70,365$137,739$191,967
Occupancy44%50%80%90%
Nightly Rate$282$375$458$569

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
SUMMER rental DUXBURY BEACH

No image available

$123,752
$375
89%
312$50❌❌❌Y / Y⭐️ 4.8 (45)
Comfy Beach House

No image available

$38,236
$209
48%
315$100❌❌❌Y / Y⭐️ 5 (17)
Luxury Living Oceanfront Home.

No image available

$112,464
$596
50%
344$290❌❌❌Y / Y⭐️ 5 (29)
FULLY RENO'D apt w/water views near beach& marina

No image available

$80,379
$282
75%
313$120❌❌✅Y / Y⭐️ 4.9 (52)
Shorely Blessed Beach house

No image available

$147,227
$916
42%
321$300❌❌❌Y / Y⭐️ 5 (35)
Margies Place

No image available

$98,125
$369
69%
323$190❌❌✅Y / Y⭐️ 4.8 (87)
Cozy Cottage by the Sea, 3BR, walk to beach ☀️🏖 👙

No image available

$35,755
$194
46%
313$200❌❌❌Y / Y⭐️ 4.8 (66)
Panoramic ocean views on private Duxbury Beach

No image available

$109,214
$484
61%
311$100❌❌❌Y / Y⭐️ 5 (4)
Cottage on Green Harbor Beach with private parking

No image available

$131,760
$375
96%
327$0❌❌❌Y / Y⭐️ 5 (2)
Oceanfront Sunrise Shack @ Brant Rock Beach

No image available

$134,520
$427
85%
316$100❌❌✅Y / Y⭐️ 5 (14)
Winterfell - Beautiful Beachhouse (Beach Private!)

No image available

$34,798
$220
36%
321$150❌❌❌Y / Y⭐️ 5 (67)
Beachfront home

No image available

$39,806
$293
36%
311$150❌❌❌Y / Y⭐️ 4.7 (25)
Ocean front with panoramic views - walk to beach!

No image available

$66,078
$529
32%
324$200❌❌✅Y / Y⭐️ 4.9 (23)
Beach Break -3 BR- Walk to Beach

No image available

$94,956
$282
92%
317$200❌❌❌Y / Y⭐️ 5 (12)
Oceanfront Duxbury Beach Cottage

No image available

$77,470
$432
49%
317$0❌❌❌Y / Y⭐️ 5 (2)

property-location

27 Marginal Rd Duxbury MA 02332 Duxbury, MA, 02332

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$87,220

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $416/night at 51% occupancy.Projected nightly rate is $398/night at 60% occupancy.

Top 41% of comparables

Top 48% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$88,302

Avg annual revenue

60%

Avg occupancy rate

$398

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

$35k

$70k

$110k

$150k

Sign up to see the data on 15 all comparables

$17,444

Profit

Revenue

$87,220

Cleaning

$10,522

Cohost commission

$17,444

Owner payout

$61,054

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

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

Lot size:

4,792 sqft

Year built:

1943

Size:

1,596 sqft

Type:

SFR

Parking:

-

Heating:

HOT WATER

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
246 Gurnet Rd432,580-4,2752021$1,550,000146
260 Gurnet Rd321,520-3,9201950$629,000-
254 Gurnet Rd321,056-4,7921938$350,000-
3 Plymouth Ave421,562-4,5441930$950,000-
46 Ocean Rd N321,588-3,0492019$0-
237 Gurnet Rd211,522-6,0982012$700,00041
11 Pine Point Rd321,650-8,5001965$850,00034
101 Gurnet Rd421,620-7,5001935$1,700,00056
37 Pine Point Rd21820-9,0001933$525,00011
97 Gurnet Rd332,593-9,0001920$1,750,00041

Property Details

  • MLS Status: property-details-mls-status-pending
  • Property Use: Single Family Residence
  • Stories: 2
  • Lot size: 4,792 sqft
  • Building area: 1,596 sqft
  • Garage: No
  • Heating: Hot water
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: RC
  • Land Use: Residential
  • Parcel Number: DUXB M:139 B:941 L:036
  • Flood Zone: Yes, Zone

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $741,700
  • County Est. Land Value: -
  • Assessed Land Value: $500,900
  • County Est. Structure Value: -
  • Market Estimate: $877,731


Sale history

DateSale Price% FinancedBuyer
Invalid Date$66,00080%Christopher S Anderson
Invalid Date$84,00080%Gerald L Dutson

Ownership

  • Name: Christopher S Anderson
  • Owner Occupied: No
  • Owner Mailing Address: 27 Marginal Rd, Duxbury, Ma 02332
  • Years Owned: 348
  • Home Equity: $423,500
  • Mortgage Balance Remaining: $264,200
  • Financed amount: 80%
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service