BNBCalc Short Term Rental Cohost Analysis 44 Knowles Street, Providence, RI

2 bed • 1 bath • 6 guests • $593,400

BNB

Calc

Owner income

$29,990

Per year

This Airbnb could earn an additional

$920

Per month vs a Long-Term Rental

Annual Revenue range

$43,364 - $78,922

Annual Revenue

$42,843

AirDNA projects $176/night at 71% occupancy ($45,640). Airbtics projects $170/night at 69% occupancy ($42,843). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, $170 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,428	$43,364	$62,879	$78,922
Occupancy	58%	73%	84%	89%
Nightly Rate	$126	$158	$198	$235

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Frazier House - Brown/RISD - East Side	$32,501	$127	67%	2	1	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (194)
East Side, 5 minutes to Brown , RISD , Downtown	$40,286	$147	73%	2	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (194)
Prime 2BR 2BA East Side, Brown, Dining, Hospital	$44,410	$151	76%	2	1	1	$87	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
Bright 2BR East Side, Brown, Hospital, Dining	$29,328	$98	74%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (92)
The Writer's Retreat @ Frazier House - Brown, RISD	$37,612	$124	78%	2	1	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (154)
Near Brown/RISD Sunny East Side Apartment	$40,148	$127	84%	2	1	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (101)
Providence Apartment 1 Mi to Brown University	$60,725	$235	68%	2	1	30	$124	❌	❌	✅	Y / Y	⭐️ 5 (27)
East Side. Walkable to Brown, RISD, downtown	$36,079	$148	64%	2	1.5	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (144)
East Side, walk to Brown, RISD, Downtown	$39,442	$144	71%	2	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (207)
⫷ Beautiful Steampunk Apartment ⫸ East Side	$34,672	$109	83%	2	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.5 (205)
Mid-Century Modern East Side - walkable + parking	$20,732	$195	27%	2	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (207)
Contemporary East Side Townhouse	$39,054	$179	58%	2	1.5	4	$175	❌	❌	❌	Y / Y	⭐️ 5 (31)
Bright, Spacious Apartment on PVD's East Side	$55,842	$173	87%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (57)
Spacious and bright digs on Providence's East Side	$61,689	$301	55%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (97)
Charming Apartment on the East Side!	$39,393	$148	70%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (45)
SweetStay Prov. Brown/RISD (RE.00264-STR)	$51,880	$228	59%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (71)
Jennifer’s Riverfront Foundry \| Downtown Living	$55,088	$162	87%	2	1.5	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (214)
Casa Flora your Private Getaway	$30,199	$98	80%	2	1.5	1	$60	❌	❌	✅	Y / Y	⭐️ 4.5 (159)
Bright & Relaxing 2BR East Side of Providence	$36,634	$106	89%	2	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (162)
University Hill - East Side \| 2/1 \| w/Parking	$36,830	$126	75%	2	1	3	$89	❌	❌	❌	Y / Y	⭐️ 5 (87)
Welcoming 2br Apt in Providence Near Downtown	$30,032	$105	75%	2	1	3	$100	❌	❌	❌	N / Y	⭐️ 5 (68)
Large sunny pristine 3 room suite near Brown	$24,666	$91	73%	2	1	2	$50	❌	❌	❌	N / N	⭐️ 5 (310)
Near all the best of Providence!	$31,665	$99	82%	2	1	3	$100	❌	❌	❌	N / Y	⭐️ 5 (27)
Beautiful, Modern First Floor Apt w/Backyard	$80,097	$221	98%	2	1.5	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (103)
Gloriously sunny E Side Apt near Brown - sleeps 4	$37,812	$176	58%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (77)
Charming 2 bedroom apartment w/ off-street parking	$65,153	$244	72%	2	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (41)
Central 2BR East Side, Brown, Dining, Hospital	$61,055	$171	95%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (82)
The PVD Penthouse near Brown, RISD & College Hill	$46,354	$149	85%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Spacious/cozy stay on the convenient East Side!	$19,467	$197	27%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Sky-view Loft: 3rd fl Serenity near Brown/Thayer	$13,004	$187	19%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (6)
Minutes to Downtown, Brown, RISD on East Side	$67,007	$202	89%	2	1	30	$100	❌	❌	✅	Y / Y	⭐️ 5 (66)
Brown & Hidden Gem-1st Fl Private Entry, King Beds	$56,251	$175	85%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (183)
Providence Charm: Cozy 2BR	$33,460	$203	44%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (5)
Fabulous Penthouse apartment, steps to Brown	$79,473	$414	52%	2	3	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (33)
2BR apartment in College Hill	$42,051	$125	87%	2	1	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (5)
Modern Farm House -East Side	$60,147	$249	66%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (30)
PVDream:Cozy \| Stylish \| Sleep 8	$37,616	$154	54%	2	1	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (39)
Spacious 2 Bed, minutes to Brown, Wayland, & Hope	$23,320	$176	35%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (100)
Stylish Top Floor 2 BR Apartment in College Hill	$53,271	$149	95%	2	1	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (28)
Top floor retreat with 2 bedrooms	$53,382	$225	63%	2	1	5	$100	❌	❌	❌	Y / Y	⭐️ 5 (2)

44 Knowles St Providence, Rhode Island, 02906

2 bed • 1 bath • 6 guests

Inquire about this property

Contact Agent

Providence

Guide

Zoning

Guide

Laws

$42,843

Annual Revenue

BNBCalc predicts this property will get $170 per night with 69% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$43,445

Avg annual revenue

69%

Avg occupancy rate

$170

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

$10k

$35k

$55k

$80k

$8,569

Profit

Revenue

$42,843

Cleaning

$6,084

Cohost commission

$8,569

Owner payout

$29,990

$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:

3,484 sqft

Year built:

1880

Size:

2,230 sqft

Type:

MULTI_FAMILY

Parking:

Heating:

Forced air, Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: -

Lot size: 3,484 sqft

Building area: 2,230 sqft

Garage: No

Heating: Forced air, gas

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: Garage - Detached

Amenities: -

Price per square foot: $266

Lot Info

Zoning: -

Land Use: -

Parcel Number: PROVM5L110

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $438,700

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $593,400

Schools

Elementary School: Martin Luther King El. School with 6/10 star rating
Middle School: Nathan Bishop Middle School with 3/10 star rating
High School: Hope High School with 2/10 star rating