BNBCalc Short Term Rental Cohost Analysis 31 Gabriel Road, Sharon, MA

3 bed • 2 bath • 8 guests • $798,400

BNB

Calc

Owner income

$49,856

Per year

This Airbnb could earn an additional

$2,285

Per month vs a Long-Term Rental

Annual Revenue range

$56,458 - $104,894

Annual Revenue

$71,223

AirDNA projects $190/night at 64% occupancy ($44,413). Airbtics projects $219/night at 70% occupancy ($55,991). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 78% occupancy rate, $250 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,794	$56,458	$74,030	$104,894
Occupancy	61%	73%	78%	86%
Nightly Rate	$174	$205	$250	$322

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Pet Friendly Cottage Just Outside Boston!	$36,711	$124	75%	3	1	2	$99	❌	❌	✅	Y / Y	⭐️ 4.6 (130)
3Bd Suite in Small Castle House	$62,962	$201	85%	3	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Rehoboth Homes, a country feel within the city.	$42,383	$246	46%	3	1	5	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
3 bedroom impeccable private home, quiet street	$39,257	$167	62%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (163)
Modern Red Door Haven +5mins to Boston	$80,405	$351	61%	3	3	2	$185	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
The Enchanted Red Doors	$89,922	$328	73%	3	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (26)
Thayer's Place 2-bedroom plus extra loft, 1 bath	$48,906	$152	84%	3	1	1	$145	❌	❌	❌	Y / Y	⭐️ 4.5 (81)
Cozy open-plan Boston home for big groups	$62,624	$211	78%	3	3	2	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (124)
Charming Lake Cottage access Boston and Providence	$54,844	$340	44%	3	1	2	$15	❌	❌	❌	Y / Y	⭐️ 4.8 (449)
Small town 3BR apartment in heart of Millis	$33,866	$175	51%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
Black Friday! 383- Modern & Warm Townhouse	$61,279	$208	77%	3	3	1	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (307)
Forever Boston-5 mil Fenway, FreePrkg	$66,669	$214	84%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (61)
Southshore Gem,3-Bdrs. , 4-7 guests	$55,277	$154	94%	3	1	1	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (139)
Charming & bright 3bedroom Apt	$59,197	$221	73%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (46)
Charming 3 bedroom suite in the heart of Boston	$39,102	$206	51%	3	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.8 (181)
New! Luxurious 3-BR Apt (7B2) Near Downtown Boston	$53,143	$207	68%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (155)
New Luxurious 3-BR Apt (9B2) Near Downtown Boston	$47,965	$183	69%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (147)
New Deluxe 3-BR Apt (7W2) Near Downtown Boston	$75,781	$263	76%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (175)
Spacious/Modern Home in Greater Boston - 6 Beds	$79,118	$301	71%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (204)
The Gatehouse, Cheerful 3 bedroom 3 bathroom house	$103,344	$322	86%	3	3	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (187)
Great 3 Bedroom Close To Boston	$34,183	$172	52%	3	1	4	$80	❌	❌	❌	N / Y	⭐️ 4.5 (23)
Black Friday! 41-Convenient Townhouse	$58,756	$198	77%	3	3	1	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (131)
Fantastic 3 bedroom Condo.Everything is brand New!	$47,284	$205	59%	3	1	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (29)
A New Deluxe 3-BR Apt (9W2) Near Downtown Boston	$57,947	$226	67%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (128)
Milton - Immaculate & renovated 3 bed 2 .5 bath!	$120,095	$407	80%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (128)
Peaceful & Cozy Stay in Quincy with Parking	$47,932	$171	66%	3	1	3	$300	❌	❌	❌	N / Y	⭐️ 4.8 (26)
Beautiful Apartment-5 Beds-Kitchen-Super Clean!	$44,061	$133	89%	3	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (252)
Cozy, Convenient Boston. Indulge, you deserve it	$60,226	$192	79%	3	1	1	$154	❌	❌	✅	Y / Y	⭐️ 5 (30)
Just A Cozy Place On 23	$35,635	$143	66%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Black Friday! 37-Cozy Townhouse Retreat - 10 Beds	$56,813	$194	74%	3	3	1	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (130)
Very spacious, brand new 3 bedroom condo	$45,493	$219	52%	3	1	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
Quincy Beach Home Next to Boston & T, Free Parking	$95,622	$279	92%	3	1	28	$110	❌	❌	✅	Y / Y	⭐️ 5 (120)
Modern Ranch style Home Minutes away from the City	$33,596	$196	45%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (82)
Boston Duplex w/ Foosball Table: 11 Mi to Downtown	$45,692	$159	70%	3	1	2	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Comfy 3 Bedroom Close To Boston	$43,267	$183	63%	3	1	3	$80	❌	❌	❌	N / Y	⭐️ 3.9 (12)
Black Friday! 39-Fully furnished lovely Townhouse	$56,911	$202	73%	3	3	1	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (140)
Hidden Gem right in the city of Boston	$46,627	$140	90%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (94)
🎖Massive Victorian 1905 mansion❤️🤍💙go back in time	$46,478	$231	51%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (175)
Privately Clean 3B3B in Newton Center Free Parking	$88,497	$306	78%	3	3	3	$95	✅	❌	❌	Y / Y	⭐️ 4.9 (56)
(FB2) Fenway 3 Brm, W/D Near Hospitals!	$76,265	$269	76%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (78)

31 Gabriel Rd Sharon, Massachusetts, 02067

3 bed • 2 bath • 8 guests

Inquire about this property

Contact Agent

$71,223

Annual Revenue

BNBCalc predicts this property will get $219 per night with 70% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$58,353

Avg annual revenue

70%

Avg occupancy rate

$219

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

$60k

$90k

$120k

$14,245

Profit

Revenue

$71,223

Cleaning

$8,922

Cohost commission

$14,245

Owner payout

$49,856

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

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

Lot size:

Year built:

Size:

Type:

APARTMENT

Parking:

Heating:

Baseboard

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: -

Garage: No

Heating: Baseboard

Pool: No

Fireplaces: -

Basement: No

Cooling: Window Unit

View: -

Parking: -

Amenities: Dishwasher, Dryer, Freezer, Microwave, Refrigerator, Washer

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $798,400

Schools

Middle School: Sharon Middle School with 7/10 star rating
High School: Sharon High School with 9/10 star rating