BNBCalc Short Term Rental Cohost Analysis 55 Maxwell St, Boston, MA

3 bed • 1 bath • 7 guests • $0

BNB

Calc

Owner income

$47,488

Per year

This Airbnb could earn an additional

$5,653

Per month vs a Long-Term Rental

Annual Revenue range

$52,372 - $115,907

Annual Revenue

$67,840

AirDNA projects $351/night at 51% occupancy ($65,382). Airbtics projects $242/night at 62% occupancy ($54,801). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 74% occupancy rate, $251 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,753	$52,372	$81,636	$115,907
Occupancy	47%	63%	74%	91%
Nightly Rate	$196	$220	$293	$339

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely 3 bedroom 2 bath “6 miles from downtown”	$47,053	$283	42%	3	2	1	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (35)
🎖The Ashmont Suite \| Close to Subway + Downtown🎖	$99,777	$296	91%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (75)
New! Luxurious 3-BR Apt (7B2) Near Downtown Boston	$53,143	$207	68%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (155)
BRAND NEW 3bds+2brs Apt. Minutes away from Boston.	$73,502	$342	58%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (29)
New Luxurious 3-BR Apt (9B2) Near Downtown Boston	$45,151	$179	66%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (147)
New Deluxe 3-BR Apt (7W2) Near Downtown Boston	$72,473	$257	74%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (175)
A New Deluxe 3-BR Apt (9W2) Near Downtown Boston	$54,021	$220	64%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (128)
Cozy open-plan Boston home for big groups	$60,447	$206	77%	3	3	2	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (124)
The Enchanted Red Doors	$85,446	$320	71%	3	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (26)
Modern Red Door Haven +5mins to Boston	$79,520	$348	61%	3	3	2	$185	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
Best Place To Rest	$72,452	$439	43%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (22)
Charming 3 bedroom suite in the heart of Boston	$39,102	$206	51%	3	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.8 (181)
Fantastic 3 bedroom Condo.Everything is brand New!	$47,284	$205	59%	3	1	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (29)
Stylish, 1st Floor•Free parking & close to T	$74,630	$293	69%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Near Train Station Gorgeous Apartment with Patios	$56,829	$205	74%	3	1	2	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Renovated 3 Bedroom in Boston—close to the T	$32,500	$136	62%	3	1	1	$75	❌	❌	✅	N / Y	⭐️ 4.9 (222)
Very spacious, brand new 3 bedroom condo	$45,493	$219	52%	3	1	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
🎖The Ashmont Duplex \| Close to Subway + Downtown	$127,606	$367	95%	3	3	29	$135	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
Victorian 3rd Floor Unit	$49,926	$154	86%	3	1	1	$110	❌	❌	❌	N / Y	⭐️ 4.8 (183)
Boston's Best Vacation Home	$55,867	$212	72%	3	2	29	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
Bright and Spacious 3 BedR., 1 bath	$59,674	$186	84%	3	1	1	$120	❌	❌	❌	N / Y	⭐️ 4.9 (165)
82-Newly renovated, luxury apartment in Boston	$79,343	$210	99%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (11)
Newly Renovated 3BR Apartment	$47,506	$220	59%	3	2	1	$0	❌	❌	❌	N / N	⭐️ 5 (22)
Entire 3-bedroom apartment \| minutes to Boston	$33,843	$251	36%	3	1	1	$97	❌	❌	❌	N / Y	⭐️ 4.7 (73)
Newly Renovated 4BR1BA Apartment	$36,032	$186	47%	3	1	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Ideal 3 BDR to stay by the Red Line!	$25,459	$148	47%	3	1	30	$200	❌	❌	❌	N / Y	⭐️ 5 (1)
Lovely 3 Bedroom In Boston	$41,322	$200	51%	3	1	2	$190	❌	❌	❌	N / N	⭐️ 5 (13)
Beautiful and Cozy Entire Apt in Boston	$53,922	$185	79%	3	1	5	$40	❌	❌	✅	Y / Y	⭐️ 5 (105)
Sparkling Clean, HOME away from home!	$87,472	$320	73%	3	1	3	$165	❌	❌	❌	Y / Y	⭐️ 5 (20)
Stylish Apartment in Dorchester.	$100,140	$285	96%	3	2	29	$375	❌	❌	❌	Y / Y	⭐️ 5 (1)
"Super 3 Bedroom Apartment Near T W/ Free Parking"	$15,681	$126	34%	3	1	30	$200	❌	❌	❌	N / Y	⭐️ 0 (0)
Stylish 2nd floor w/balcony•free parking	$49,038	$174	77%	3	1	29	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (120)
82 - Luxury apartment in Boston.	$69,040	$262	72%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Lovely 3 Bedroom Apartment by the Red Line!	$17,861	$122	40%	3	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (1)
Five75 Lux BOS - Boho Chic	$124,074	$339	100%	3	1	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (19)
SPACIOUS TOWNHOUSE with Essential Amenities	$67,717	$319	58%	3	1	29	$160	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
Boston Spirit (Entire Home)	$32,425	$221	38%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (48)

55 Maxwell St Boston, Massachusetts, 02124

3 bed • 1 bath • 7 guests

Inquire about this property

Contact Agent

Boston

Guide

Zoning

Market

Guide

Laws

Market Data

$67,840

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $351/night at 51% occupancy.Projected nightly rate is $242/night at 62% occupancy.

Occupancy Rate

Top 28% 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.

$57,341

Avg annual revenue

62%

Avg occupancy rate

$242

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

$15k

$50k

$90k

$130k

$13,568

Profit

Revenue

$67,840

Cleaning

$8,584

Cohost commission

$13,568

Owner payout

$47,488

$0

Cash Investment

Renos & Furnishing

Total