BNBCalc Short Term Rental Investment Analysis 60 Clarence Rd, Bellingham, MA, 02019

3 bed • 1 bath • 9 guests • $444,500

BNB

Calc

Annual Revenue

$67,804

Profit (Cash Flow)

$15,325

Cap Rate

10.2%

Annual Revenue

$67,804

AirDNA projects $258/night at 57% occupancy ($53,712). Airbtics projects $273/night at 68% occupancy ($67,803). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, $273 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,459	$62,019	$106,998	$143,685
Occupancy	56%	70%	81%	87%
Nightly Rate	$194	$237	$354	$444

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Scenic Lake Escape	$64,483	$247	69%	3	1	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (72)
Family, Pet, and WFH Friendly Home	$59,709	$197	81%	3	1.5	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (73)
Milford, spacious and bright first floor	$24,126	$87	72%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (144)
All New Private Country Setting (2 Level-No Share)	$55,431	$175	84%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (67)
Relaxing Waterfront Lake House	$94,673	$452	57%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (66)
Entire beautifully maintained 3 br home	$69,935	$240	79%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (52)
3 bdrm home 1 mile to Gillette stadium,	$73,280	$290	67%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (90)
Spacious, cozy and quiet Cabin style house!	$73,137	$478	41%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (152)
Beautiful & Historic New England Colonial c.1780	$44,456	$242	49%	3	1.5	2	$150	❌	❌	❌	N / Y	⭐️ 5 (70)
Small town 3BR apartment in heart of Millis	$33,571	$177	50%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
Charming Lake Cottage access Boston and Providence	$57,991	$351	45%	3	1	2	$15	❌	❌	❌	Y / Y	⭐️ 5 (450)
Cozy Boston Homestead : Sleeps 8, Pet Friendly	$78,471	$251	84%	3	2.5	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (31)
Lovely and Bright 3 Bedroom Apt w/Park	$71,304	$382	51%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
Easy access to highway	$38,329	$145	70%	3	2	3	$168	❌	❌	❌	Y / Y	⭐️ 5 (60)
Private Lakefront with game room/Newly renovated	$65,523	$319	55%	3	2	2	$59	❌	❌	❌	Y / Y	⭐️ 5 (101)
The Gatehouse, Cheerful 3 bedroom 3 bathroom house	$96,208	$323	80%	3	3	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (195)
A Fabulous House with Beautiful Views	$39,907	$147	72%	3	3.5	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (217)
Roomy 3BR close to UMass/Colleges/DCU/PolarPark	$31,372	$97	83%	3	1	1	$90	❌	❌	❌	N / Y	⭐️ 5 (211)
Entire House in Shrewsbury	$51,712	$171	79%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (31)
House 3 miles from Gillette Stadium	$55,279	$199	73%	3	2	2	$69	❌	❌	✅	Y / Y	⭐️ 5 (71)
Football Fans Lake Retreat - 5 Mins to Gillette!	$138,008	$458	82%	3	1.5	3	$232	❌	❌	❌	Y / Y	⭐️ 5 (64)
Family friendly, centrally located home	$75,235	$234	87%	3	1.5	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (33)
Boston Suburb Luxury condo	$70,372	$212	88%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (96)
Classic Waterfront Home on Lake Maspenock w/ Grill	$95,874	$365	68%	3	1.5	3	$207	❌	❌	❌	Y / Y	⭐️ 5 (16)
Cozy 3 Bedroom Renovated House	$45,255	$164	71%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (47)
the house of id; vintage shop, accessible space	$89,689	$377	65%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (31)
New Markdown! Lovely 3 Bedroom Unit with Garage	$65,610	$215	82%	3	1	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (93)
Inn at Newton Highlands, Suite 2, Apartment-Hotel	$101,222	$431	64%	3	2.5	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (84)
Lakeside Haven with Amazing view and Location!	$99,492	$444	60%	3	2.5	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (85)
Luxury Home in Chestnut Hill MA near Boston	$141,985	$635	58%	3	3.5	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (45)
Country Hill Home	$76,410	$363	50%	3	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (6)
Comfortable 3 Bed Apt in Quiet Neighborhood	$67,281	$230	78%	3	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (34)
Windy Knob Farm Cottage - stay on a working farm	$64,325	$185	94%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (118)
Newly updated/furnished 3 bedrooms house	$61,543	$229	73%	3	1.5	5	$75	❌	❌	❌	Y / Y	⭐️ 5 (40)
🌇Outside Providence! 3-Bed Near Twin River Casino!	$49,194	$138	92%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (131)
The Rhode Islander	$46,109	$336	37%	3	1.5	30	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
luxury 3 Bedroom Apartment	$52,900	$274	50%	3	1	2	$189	❌	❌	✅	Y / Y	⭐️ 5 (23)
3 Bedroom Creative Home For Your Enjoyment	$69,866	$212	88%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (50)
Concerts@ Gillette & Xfinity! Perfect for Groups!	$29,784	$230	33%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (45)
Where my home will feel like your home!	$55,460	$224	67%	3	1	5	$100	❌	❌	❌	Y / Y	⭐️ 5 (78)

Return Metrics

13.87% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,324	$30,649	$45,974	$61,299	$76,624	$153,248	$459,744
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$355,600	$355,600	$355,600	$355,600	$355,600	$355,600	$355,600
Down Payment	$88,900	$88,900	$88,900	$88,900	$88,900	$88,900	$88,900
Property Appreciation	$13,335	$27,070	$41,217	$55,788	$70,797	$152,870	$634,418
Total Return	$473,159	$502,219	$531,691	$561,587	$591,921	$750,619	$1,538,662

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.87%

Cap Rate

10.19%

Return on Investment

29.89%

60 Clarence Rd Bellingham, Massachusetts, 02019

3 bed • 1 bath • 9 guests

Purchase Price

Est. $2,132/mo

Inquire about this property

Contact Agent

$444,500

Zestimate

Airbnb Investor Score

$15,324

Annual Profit

10.2%

Cap Rate

13.9%

Cash on Cash

$67,804

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $258/night at 57% occupancy.Projected nightly rate is $273/night at 68% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$66,862

Avg annual revenue

68%

Avg occupancy rate

$273

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

$25k

$60k

$100k

$145k

$15,325

Profit

Revenue

$67,804

Operating Expenses

$22,495

Operating Income

$45,309

Mortgage & Taxes

$29,985

Profit (Cash Flow)

$15,325

$110,485

Cash Investment

Down Payment

$88,900

Renos & Furnishing

$8,250

Closing Costs

$13,335

Total

$110,485

DSCR Ratio

Strong

1.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.87%

Cap Rate

10.19%

Return on Investment

29.89%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$21,096

Deductible property tax

$4,401

Your total deduction

$29,850

Your adjusted annual income

$150,000 - $29,850 = $120,150

Taxes on $120,150 (30%)

$36,045

Your old tax bill

$45,000

Your new tax bill

$36,045

Estimated tax savings

$8,955

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:

10,018 sqft

Year built:

1966

Size:

1,072 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Baseboard, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 10,018 sqft

Building area: 1,072 sqft

Garage: No

Heating: Baseboard, electric

Pool: No

Fireplaces: -

Basement: No

Cooling: None

View: -

Parking: -

Amenities: -

Price per square foot: $414

Lot Info

Zoning: -

Land Use: -

Parcel Number: BELLM0034B0008L0000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $320,600

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $444,500

Schools