BNBCalc Short Term Rental Cohost Analysis 40 Possum Road, Weston, MA

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Owner income

$67,456

Per year

This Airbnb could earn an additional

-$430

Per month vs a Long-Term Rental

Annual Revenue range

$90,912 - $209,808

Annual Revenue

$96,366

AirDNA projects $435/night at 65% occupancy ($103,272). Airbtics projects $388/night at 68% occupancy ($96,365). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, $388 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,905	$90,912	$161,276	$209,808
Occupancy	57%	70%	83%	94%
Nightly Rate	$250	$348	$523	$600

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Boston's Luxury Home: Pet-Friendly, 4BR, Sleeps 10	$126,799	$418	82%	4	3	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (121)
Spacious Private Retreat Near Downtown Boston!	$99,638	$296	84%	4	2	2	$420	❌	❌	❌	Y / Y	⭐️ 5 (20)
Spacious 4 bedroom home with large yard	$86,772	$294	79%	4	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (84)
Cozy house close to Brandeis,Bentley,Moody St 4BDR	$79,690	$341	60%	4	1	1	$185	❌	❌	✅	Y / Y	⭐️ 5 (122)
Luxury Charm by the Charles. 4 Rooms 2 Bath & offi	$69,179	$233	79%	4	2	14	$180	❌	❌	✅	Y / Y	⭐️ 5 (69)
Explore Boston in style! Dream home, pool, sauna.	$162,036	$612	72%	4	4	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (66)
Luxury large house minutes to Cambridge and Boston	$101,036	$341	79%	4	3	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (106)
Quiet & Cozy 4 BR in Metrowest- 25 mins to Boston	$50,016	$207	63%	4	2	1	$149	❌	❌	❌	Y / Y	⭐️ 5 (142)
Nice Townhouse near Boston college, Harvard, MIT	$57,712	$185	83%	4	1	2	$115	❌	❌	✅	Y / Y	⭐️ 4.5 (119)
Stylish Updated unit, Great access - Disinfected	$53,746	$246	59%	4	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (130)
Vintage home with modern conveniences	$83,262	$434	52%	4	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Renovated entire house. Great area	$65,414	$360	48%	4	2	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (77)
Spacious 4BR, plenty Parking, 15m to Boston	$56,088	$166	86%	4	1	1	$115	❌	❌	✅	Y / Y	⭐️ 4.5 (165)
Beautiful Spacious 4BRM House!	$111,543	$527	56%	4	3.5	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (30)
Lexington Farm House! 4BR, 1BA, 1500+ sf	$53,245	$206	67%	4	1	4	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Nice Condo to Harvard, MIT, Fenway, with parking	$51,861	$160	85%	4	1	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (89)
house in Arlington, near Boston, Harvard, parking	$100,738	$357	76%	4	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (96)
ThouArtHome-Boston, BC, TheCountryClub, DanaFarber	$39,868	$151	69%	4	1	2	$99	❌	❌	✅	Y / Y	⭐️ 4.5 (192)
Large Cozy House near Moody St, Bentley, Brandeis	$74,074	$533	36%	4	2	1	$215	❌	❌	✅	Y / Y	⭐️ 5 (57)
6 miles to Boston Luxury Townhouse Monthly Rent	$125,954	$524	64%	4	3.5	7	$599	❌	✅	✅	Y / Y	⭐️ 5 (13)
(65-1) NEW, Close to City, Renovated!	$101,739	$374	72%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (57)
Villa with private Pool in Boston's Elite Enclave	$233,568	$881	72%	4	3	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (15)
4 bd kid friendly home 25 minutes from Boston	$90,775	$248	99%	4	2	4	$250	❌	❌	✅	Y / Y	⭐️ 5 (17)
Cozy Large House 3 King Sz Bed European Look Fancy	$73,530	$574	35%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (30)
*Cozy Single Family, 4 Beds, 2 Baths, Office Space	$89,908	$251	94%	4	2	4	$295	❌	❌	✅	Y / Y	⭐️ 5 (67)
Huge house, 15 minutes to Harvard Square	$69,072	$337	56%	4	4	14	$150	❌	❌	✅	Y / Y	⭐️ 0 (1)
New Luxury townhouse 6 miles to Boston patio fence	$146,544	$590	67%	4	3.5	7	$499	❌	❌	✅	Y / Y	⭐️ 0 (1)
Charming Spring Getaway - Home Away From Home 2	$86,138	$523	45%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
(65-2) Spacious Home, Deleaded! 15 min from City	$85,054	$356	62%	4	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (4)
Modern Single-Fam Near Harvard	$187,558	$509	100%	4	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (4)
Unique Modern Midcentury	$106,479	$619	47%	4	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Private and Peaceful 4BD Home	$270,759	$787	94%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Waterfront Single Family Home	$87,367	$327	73%	4	1.5	5	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Elegant, 4BR spacious, king bed, fast internet	$83,009	$240	92%	4	2.5	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (12)
Pointe North \| HBH Skyline	$57,363	$260	58%	4	3	57	$350	❌	❌	✅	Y / Y	⭐️ 5 (8)
Boston Suburban Oasis!	$118,218	$318	100%	4	2.5	6	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
Escape the city and enjoy the serenity of Weston	$178,538	$483	100%	4	3.5	7	$250	❌	✅	❌	Y / Y	⭐️ 5 (17)
4 BR sabbatical home BC, BU	$55,281	$256	59%	4	2	7	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)

40 Possum Rd Weston, Massachusetts, 02493

4 bed • 3 bath • 12 guests

Inquire about this property

Contact Agent

$96,366

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $435/night at 65% occupancy.Projected nightly rate is $388/night at 68% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$96,438

Avg annual revenue

68%

Avg occupancy rate

$388

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

$40k

$115k

$190k

$270k

$19,273

Profit

Revenue

$96,366

Cleaning

$11,437

Cohost commission

$19,273

Owner payout

$67,456

$0

Cash Investment

Renos & Furnishing

Total