BNBCalc Short Term Rental Rental Arbitrage Analysis 84 Sheldon St 2, Providence, RI, 02906

4 bed • 2 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$123,131

Profit (Cash Flow)

$48,804

Cash on Cash Return

460.4%

Annual Revenue

$123,131

AirDNA projects $323/night at 56% occupancy ($66,065). Airbtics projects $602/night at 56% occupancy ($123,131). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56% occupancy rate, $602 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,666	$83,869	$147,961	$576,562
Occupancy	34%	60%	71%	86%
Nightly Rate	$232	$376	$559	$1,819

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Retro Chic Home - Brown/RISD Walking Distance	$90,526	$513	48%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (57)
🌟Spacious + Backyard🌟50ft to Atwells & Downtown!🍝🎇	$30,609	$135	60%	4	1	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (84)
Completely Renovated Brick Colonial off Blackstone	$210,110	$1,500	36%	4	3.5	5	$300	❌	❌	✅	Y / N	⭐️ 5 (3)
Riverfront Industrial Loft	$112,787	$963	32%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Beautiful 4 Bedroom / 2 Bath Apartment in Downtown	$54,659	$240	60%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Benefit Street home minutes from Brown and RISD	$241,623	$995	66%	4	3.5	3	$195	❌	❌	❌	Y / Y	⭐️ 5 (36)
Downtown Providence 4 Bedroom Luxury BoHo Unit	$54,025	$191	72%	4	1	1	$170	❌	❌	✅	Y / Y	⭐️ 5 (83)
Lovely East Side Home near Brown	$113,916	$501	60%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (45)
Whole Duplex Remodel Near Downtown and Hospitals.	$54,211	$319	44%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (30)
Casa Mai	$37,877	$138	71%	4	1	2	$200	❌	❌	❌	Y / N	⭐️ 5 (23)
Large, Spacious & Modern Apt ★ Great For Families	$38,319	$137	68%	4	1	2	$105	❌	❌	✅	N / Y	⭐️ 4.5 (50)
Modern/Central/ 4 Bedroom Unit In Providence	$39,003	$133	70%	4	1	1	$170	❌	❌	✅	Y / Y	⭐️ 5 (93)
Unique 4BD home on private estate	$112,879	$697	42%	4	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (38)
SUPER COMFY 4BR in Providence!	$69,765	$259	71%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
♥ FOUR BEDROOM APARTMENT ♥ near downtown and Brown	$68,728	$210	85%	4	2	2	$100	❌	❌	❌	N / Y	⭐️ 5 (90)
★ Sunny & Modern★ WALK to downtown and WaterFire!	$68,624	$189	97%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (180)
Entire TOP fl 4 bedroom Apt Federal Hill	$36,871	$327	30%	4	1	2	$150	❌	❌	✅	N / Y	⭐️ 4.5 (32)
Guest Villa	$70,436	$318	60%	4	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (39)
Cozy Lighthouse View & Bike Path only 10min to Pvd	$55,334	$268	54%	4	2	1	$240	❌	❌	✅	Y / Y	⭐️ 5 (187)
☆New Luxury & Modern☆ House - Perfect for Groups	$152,629	$468	88%	4	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (85)
Entire 3rd floor 4 bedroom Apt Federal Hill	$128,832	$396	88%	4	1	2	$150	❌	❌	✅	N / N	⭐️ 4.8 (30)
Large & Spacious 4 Bed 2 Bath PVD Apt FREE Parking	$41,669	$342	30%	4	2	1	$145	❌	❌	✅	N / Y	⭐️ 4.5 (45)
4-Bedroom House\|10 mins to Providence	$66,896	$312	57%	4	2	5	$189	❌	❌	❌	Y / Y	⭐️ 5 (12)
Entire family home in Elmhurst neighborhood	$149,390	$398	99%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (55)
HUGE POOL ! HOT TUB 3 min to downtown 12 bed	$221,852	$1,820	33%	4	2	3	$199	✅	✅	❌	N / Y	⭐️ 5 (7)
NEW HOT HEATED POOL ! 3 min DOWNTOWN BEACH 25min	$235,294	$1,821	35%	4	2	3	$199	✅	✅	❌	N / Y	⭐️ 5 (38)
Minimal Modern Home Getaway	$116,224	$435	73%	4	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (20)
Victorian Style Home 4BR 2BA 2 Living Areas 1 DR	$100,510	$415	65%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (3)
Spring Ready, 4B Loft ,Walk to Brown&RISD	$124,819	$406	84%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (34)
Charming architect renovated Armory District home	$102,696	$324	86%	4	2.5	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (42)
Warm single Family Home	$42,632	$182	64%	4	1.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (24)
Spacious 4 Bed with parking	$40,889	$133	84%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Perfect house to enjoy Providence neighborhoods	$72,501	$418	47%	4	1.5	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (8)
Providence Charm - Artistic Chic	$31,866	$156	47%	4	1	30	$150	❌	❌	✅	N / Y	⭐️ 4.5 (8)

Return Metrics

460.41% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$48,804	$97,608	$146,412	$195,216	$244,020	$488,040	$1,464,120
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	$48,804	$97,608	$146,412	$195,216	$244,020	$488,040	$1,464,120

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

460.41%

Payback Period Days

Return on Investment

460.41%

84 Sheldon St Providence, Rhode Island, 02906

4 bed • 2 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

Providence

Guide

Zoning

Guide

Laws

$123,131

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $323/night at 56% occupancy.Projected nightly rate is $602/night at 56% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$98,558

Avg annual revenue

56%

Avg occupancy rate

$602

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

$95k

$165k

$245k

$48,804

Profit

Revenue

$123,131

Operating Expenses

$28,007

Operating Income

$95,124

Net Effective Rent

$46,320

Profit (Cash Flow)

$48,804

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

460.41%

Payback Period Days