314 Riverside Ave 301 Medford, Massachusetts, 02155
2 bed • 1 bath • 6 guests
Est. $2,378/mo

Inquire about this property
Contact Agent
$495,800
Zestimate
Airbnb Investor Score
$25,578
Annual Profit
11.9%
Cap Rate
21.3%
Cash on Cash
$83,568
Annual Revenue
BNBCalc predicts this property will get $247 per night with 71% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 26% of comparables
Top 26% 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.
$64,673
Avg annual revenue
71%
Avg occupancy rate
$247
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$60k
$85k
$115k
Sign up to see the data on 40 all comparables
$25,579
Profit
Revenue
$83,568
Operating Expenses
$24,544
Operating Income
$59,024
Mortgage & Taxes
$33,445
Profit (Cash Flow)
$25,579
$120,284
Cash Investment
Down Payment
$99,160
Renos & Furnishing
$6,250
Closing Costs
$14,874
Total
$120,284
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.26%
Cap Rate
11.9%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$23,531
Deductible property tax
$4,908
Your total deduction
$24,402
Your adjusted annual income
$150,000 - $24,402 = $125,598
Taxes on $125,598 (30%)
$37,680
Your old tax bill
$45,000
Your new tax bill
$37,680
Estimated tax savings
$7,320
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
1 sqft
Year built:
1984
Size:
915 sqft
Type:
CONDO
Parking:
-
Heating:
Forced Air, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: 1 sqft
- Building area: 915 sqft
- Garage: No
- Heating: Forced air, electric
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: Off Street, Deeded
- Amenities: -
- Price per square foot: $546
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: M:P13 B:5515,642075
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $426,500
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: John J Mcglynn Elementary School with 3/10 star rating
- Middle School: Andrews Middle School with 4/10 star rating