BNBCalc Short Term Rental Rental Arbitrage Analysis 3 Allen St

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$36,199

Profit (Cash Flow)

-$11,707

Cash on Cash Return

-177.4%

Annual Revenue

$36,199

AirDNA projects $187/night at 53% occupancy ($36,199). Airbtics projects $184/night at 68% occupancy ($45,699). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $187 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,709	$43,427	$67,236	$91,715
Occupancy	56%	67%	82%	87%
Nightly Rate	$140	$171	$214	$278

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bright Cozy Private Apartment \| New England Hub	$43,526	$183	63%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Charming Loft in Historic Lawrence	$55,638	$225	66%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (38)
Cozy single family ranch style main floor	$68,523	$253	74%	2	1	1	$0	✅	❌	❌	Y / N	⭐️ 5 (81)
Quaint Townhouse 2/1 Centrally Located Salem, NH	$37,144	$129	72%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Cozy condo close to town and 95	$33,497	$176	52%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
Lovely 2-bedroom apartment with privacy & parking.	$23,139	$151	41%	2	1	1	$30	❌	❌	❌	Y / N	⭐️ 4.8 (46)
Spacious Tranquility: 2-Bedroom Haven	$45,091	$224	55%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
One Level 2 bedroom suite on private cul-de-sac	$30,357	$97	83%	2	1	2	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (279)
The PondeRosa cottage at Cobbett's pond	$90,752	$305	80%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (85)
Historic Newburyport on water	$116,135	$318	97%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
The Estate Escape with Hottub	$64,679	$197	87%	2	1	1	$105	❌	✅	❌	Y / Y	⭐️ 4.8 (201)
OnAnglePond	$49,718	$173	73%	2	1	5	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Accessory Apt on Wooded Property	$44,154	$208	58%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (62)
Sunrise Sunset Lakefront Suite	$29,679	$149	54%	2	1	5	$35	❌	✅	❌	N / Y	⭐️ 4.9 (89)
Private, 2bd, 1st floor unit in historic Amesbury	$33,238	$132	68%	2	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (112)
Quaint Little New Hampshire Lake House Getaway!	$41,187	$165	67%	2	1	3	$109	❌	❌	✅	Y / Y	⭐️ 5 (144)
Unit 1~Victorian Getaway Close to Beach & Downtown	$53,795	$168	87%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (85)
2b apt loft downtown Ipswich	$27,678	$114	64%	2	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.8 (141)
Ipswich Apartment	$33,643	$95	88%	2	1	1	$105	❌	❌	✅	Y / Y	⭐️ 4.9 (271)
Plum Island Cottage	$57,514	$276	55%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (58)
Across From Beach \| High-End Home \| "The Nest"	$46,158	$200	59%	2	1	2	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Comfortable house, close to beach and downton IPSW	$29,737	$112	70%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (272)
2BD Apt Steps to Ocean\| Pet Friendly-Wkly Discount	$28,086	$110	64%	2	1	7	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (118)
Beachfront \| Panoramic Views \| "Oceanfront Oasis"	$92,493	$413	59%	2	1	7	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (109)
Little Lake House, the Bungalow	$55,617	$171	84%	2	1	1	$105	❌	✅	❌	Y / Y	⭐️ 4.9 (430)
The Loft Escape Apartment	$32,725	$99	81%	2	1	1	$135	❌	✅	❌	Y / Y	⭐️ 4.8 (470)
Riesling Retreat - A Modern 2-bedroom apt.	$29,965	$85	82%	2	1	1	$135	❌	✅	❌	Y / Y	⭐️ 5 (217)
Riptide Retreat: Walk to Hampton & Seabrook Beach	$27,215	$143	52%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
2 Bedroom Beach Bungalow, Steps from the Beach!	$22,729	$144	41%	2	1	4	$80	❌	❌	❌	Y / Y	⭐️ 5 (265)
The Lobster Claw: Walk to the Beach & Boardwalk!	$48,788	$215	62%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (29)
North Beach Retreat	$38,018	$212	47%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (92)
“Salty Girl” Plum Island, MA	$59,731	$170	96%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (110)
Plum Royale Jr: Cozy Plum Is. home w/beach access	$34,576	$172	50%	2	1	4	$205	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Cozy Apartment in New England .	$34,169	$114	79%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (313)
Steps Away 2 Ocean Home	$47,651	$214	57%	2	1	3	$130	❌	❌	❌	N / Y	⭐️ 5 (33)
The Carriage House, A Modern Farmhouse	$59,296	$185	84%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (136)
Little Lake House-Kayaking, Swimming & more	$49,546	$156	85%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (116)
The French Farmhouse: A Luxury Two Bed Guest House	$54,779	$165	89%	2	1	4	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Charming upscale apartment	$75,369	$267	76%	2	1	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (33)

Return Metrics

-177.37% 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)	-$11,706	-$23,413	-$35,119	-$46,826	-$58,532	-$117,065	-$351,197
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	-$11,706	-$23,413	-$35,119	-$46,826	-$58,532	-$117,065	-$351,197

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-177.37%

Payback Period Days

Return on Investment

-177.37%

3 Allen St Haverhill, Massachusetts, 01835

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,358

Zestimate

$36,199

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $187/night at 53% occupancy.Projected nightly rate is $184/night at 68% occupancy.

Occupancy Rate

Top 86% 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.

$46,947

Avg annual revenue

68%

Avg occupancy rate

$184

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

$20k

$55k

$85k

$115k

-$11,707

Profit

Revenue

$36,199

Operating Expenses

$16,706

Operating Income

$19,493

Net Effective Rent

$31,200

Profit (Cash Flow)

-$11,707

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-177.37%

Payback Period Days