BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

2 bed β€’ 1 bath β€’ 6 guests β€’ $0

BNB

Calc

Annual Revenue

$42,843

Profit (Cash Flow)

$5,174

Cash on Cash Return

81.5%

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}

Percentiles25%50%75%90%
Revenue$27,428$43,364$62,879$78,922
Occupancy58%73%84%89%
Nightly Rate$126$158$198$235

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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

No image available

$32,501
$127
67%
213$75βŒβŒβœ…Y / Y⭐️ 5 (194)
East Side, 5 minutes to Brown , RISD , Downtown

No image available

$40,286
$147
73%
213$100βŒβŒβœ…Y / Y⭐️ 5 (194)
Prime 2BR 2BA East Side, Brown, Dining, Hospital

No image available

$44,410
$151
76%
211$87βŒβŒβœ…Y / Y⭐️ 4.8 (62)
Bright 2BR East Side, Brown, Hospital, Dining

No image available

$29,328
$98
74%
211$85βŒβŒβœ…Y / Y⭐️ 4.9 (92)
The Writer's Retreat @ Frazier House - Brown, RISD

No image available

$37,612
$124
78%
213$75βŒβŒβœ…Y / Y⭐️ 5 (154)
Near Brown/RISD Sunny East Side Apartment

No image available

$40,148
$127
84%
212$55❌❌❌Y / Y⭐️ 5 (101)
Providence Apartment 1 Mi to Brown University

No image available

$60,725
$235
68%
2130$124βŒβŒβœ…Y / Y⭐️ 5 (27)
East Side. Walkable to Brown, RISD, downtown

No image available

$36,079
$148
64%
21.53$100βŒβŒβœ…Y / Y⭐️ 5 (144)
East Side, walk to Brown, RISD, Downtown

No image available

$39,442
$144
71%
213$100βŒβŒβœ…Y / Y⭐️ 5 (207)
β«· Beautiful Steampunk Apartment β«Έ East Side

No image available

$34,672
$109
83%
212$50❌❌❌N / Y⭐️ 4.5 (205)
Contemporary East Side Townhouse

No image available

$39,054
$179
58%
21.54$175❌❌❌Y / Y⭐️ 5 (31)
Bright, Spacious Apartment on PVD's East Side

No image available

$55,842
$173
87%
212$125❌❌❌Y / Y⭐️ 5 (57)
Spacious and bright digs on Providence's East Side

No image available

$61,689
$301
55%
212$75❌❌❌Y / Y⭐️ 5 (97)
Charming Apartment on the East Side!

No image available

$39,393
$148
70%
212$150❌❌❌Y / Y⭐️ 5 (45)
SweetStay Prov. Brown/RISD (RE.00264-STR)

No image available

$51,880
$228
59%
212$120❌❌❌Y / Y⭐️ 5 (71)
Jennifer’s Riverfront Foundry | Downtown Living

No image available

$55,088
$162
87%
21.51$75❌❌❌Y / Y⭐️ 5 (214)
Casa Flora your Private Getaway

No image available

$30,199
$98
80%
21.51$60βŒβŒβœ…Y / Y⭐️ 4.5 (159)
Bright & Relaxing 2BR East Side of Providence

No image available

$36,634
$106
89%
213$100βŒβŒβœ…Y / Y⭐️ 5 (162)
University Hill - East Side | 2/1 | w/Parking

No image available

$36,830
$126
75%
213$89❌❌❌Y / Y⭐️ 5 (87)
Welcoming 2br Apt in Providence Near Downtown

No image available

$30,032
$105
75%
213$100❌❌❌N / Y⭐️ 5 (68)
Large sunny pristine 3 room suite near Brown

No image available

$24,666
$91
73%
212$50❌❌❌N / N⭐️ 5 (310)
Near all the best of Providence!

No image available

$31,665
$99
82%
213$100❌❌❌N / Y⭐️ 5 (27)
Beautiful, Modern First Floor Apt w/Backyard

No image available

$80,097
$221
98%
21.53$125❌❌❌Y / Y⭐️ 5 (103)
Gloriously sunny E Side Apt near Brown - sleeps 4

No image available

$37,812
$176
58%
212$75❌❌❌Y / Y⭐️ 5 (77)
Charming 2 bedroom apartment w/ off-street parking

No image available

$65,153
$244
72%
213$100βŒβŒβœ…Y / Y⭐️ 5 (41)
Central 2BR East Side, Brown, Dining, Hospital

No image available

$61,055
$171
95%
211$85βŒβŒβœ…Y / Y⭐️ 5 (82)
The PVD Penthouse near Brown, RISD & College Hill

No image available

$46,354
$149
85%
212$0❌❌❌Y / Y⭐️ 5 (39)
Minutes to Downtown, Brown, RISD on East Side

No image available

$67,007
$202
89%
2130$100βŒβŒβœ…Y / Y⭐️ 5 (66)
Brown & Hidden Gem-1st Fl Private Entry, King Beds

No image available

$56,251
$175
85%
212$100❌❌❌Y / Y⭐️ 5 (183)
Providence Charm: Cozy 2BR

No image available

$33,460
$203
44%
212$150βŒβŒβœ…Y / Y⭐️ 5 (5)
Fabulous Penthouse apartment, steps to Brown

No image available

$79,473
$414
52%
235$200❌❌❌Y / Y⭐️ 5 (33)
2BR apartment in College Hill

No image available

$42,051
$125
87%
211$175βŒβŒβœ…Y / Y⭐️ 5 (5)
Modern Farm House -East Side

No image available

$60,147
$249
66%
222$0βŒβŒβœ…Y / Y⭐️ 5 (30)
PVDream:Cozy | Stylish | Sleep 8

No image available

$37,616
$154
54%
212$115βŒβŒβœ…Y / Y⭐️ 5 (39)
Spacious 2 Bed, minutes to Brown, Wayland, & Hope

No image available

$23,320
$176
35%
212$65❌❌❌Y / Y⭐️ 4.9 (100)
Stylish Top Floor 2 BR Apartment in College Hill

No image available

$53,271
$149
95%
213$120βŒβŒβœ…Y / Y⭐️ 5 (28)
Top floor retreat with 2 bedrooms

No image available

$53,382
$225
63%
215$100❌❌❌Y / Y⭐️ 5 (2)

Return Metrics

81.47% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$5,173$10,347$15,520$20,694$25,867$51,735$155,205
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$5,173$10,347$15,520$20,694$25,867$51,735$155,205

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

81.47%

Payback Period Days

448

Return on Investment

81.47%

property-location

44 Knowles St Providence, Rhode Island, 02906

2 bed β€’ 1 bath β€’ 6 guests

Agent

Inquire about this property

Contact Agent

Providence

Guide

Zoning

Guide


Laws

$42,843

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $176/night at 71% occupancy ($45,640.89). Airbtics projects $170/night at 69% occupancy ($42,843).

Top 61% of comparables

Top 46% 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.

$43,445

Avg annual revenue

69%

Avg occupancy rate

$170

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› 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

Sign up to see the data on 40 all comparables

$5,174

Profit

Revenue

$42,843

Operating Expenses

$17,570

Operating Income

$25,274

Net Effective Rent

$20,100

Profit (Cash Flow)

$5,174

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

81.47%

Payback Period Days

448