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 Cohost Analysis 93 Hazard Ave, Warwick, RI, 02889

2 bed • 2 bath • 6 guests • $364,700

BNB

Calc

Report by:

Kyle Michaud

Founder at Kembo Homes

Kyle@kembohomes.com

www.kembohomes.com

Owner income

$54,333

Per year

This Airbnb could earn an additional

$3,948

Per month vs a Long-Term Rental

Annual Revenue range

$49,323 - $118,114

Annual Revenue

$77,618

AirDNA projects $164/night at 75% occupancy ($44,925). Airbtics projects $217/night at 66% occupancy ($52,310). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 79% occupancy rate, $269 rate per night.

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

Percentiles25%50%75%90%
Revenue$29,606$49,323$79,503$118,114
Occupancy53%69%79%88%
Nightly Rate$148$190$269$360

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 Loft- Peace, Tranquility & Beautiful Sunsets!

No image available

$54,009
$231
62%
21.53$130❌❌❌Y / Y⭐️ 5 (65)
Lighthouse (Unit B)

No image available

$27,835
$84
86%
212$125❌❌❌N / Y⭐️ 4.5 (40)
The Cottage near the beach

No image available

$48,086
$149
88%
212$40❌❌❌N / Y⭐️ 5 (227)
Lighthouse (Unit A)

No image available

$36,998
$111
87%
212$125❌❌❌Y / Y⭐️ 4.5 (26)
Cozy cottage in Warwicks West Bay area.

No image available

$31,831
$130
64%
212$105❌❌❌Y / Y⭐️ 5 (155)
Centrally located, remodeled. Beach - splash pad

No image available

$38,300
$107
91%
212$125❌❌❌Y / Y⭐️ 5 (45)
Home Sweet Home

No image available

$41,058
$145
76%
213$75❌❌✅N / Y⭐️ 5 (227)
Luxury Cottage on the Potowomut River 2bd/2b

No image available

$109,141
$426
70%
221$0❌❌✅Y / Y⭐️ 5 (67)
Seaside Cottage in Barrington

No image available

$55,286
$235
62%
212$140❌❌❌Y / Y⭐️ 5 (71)
KING Bed | 5 min to PVD Airport+Spacious+Remodeled

No image available

$36,024
$110
86%
211$40❌❌❌Y / Y⭐️ 5 (143)
The Suite at Eden Park Inn | 2-Bed APT

No image available

$19,830
$112
44%
211$69❌❌❌N / N⭐️ 4.8 (292)
1775 Charming Historical House

No image available

$101,491
$358
75%
221$140❌❌✅Y / Y⭐️ 5 (65)
East Greenwich Boat Basin - Entire Waterfront Stay

No image available

$43,790
$236
50%
2230$85❌❌❌Y / Y⭐️ 4.5 (65)
Home on wildlife rfge w water access views sunsets

No image available

$51,779
$178
79%
21.55$65❌❌✅Y / Y⭐️ 5 (74)
Private Waterfront Home on Narragansett Bay!

No image available

$65,302
$182
94%
212$130❌❌❌Y / Y⭐️ 5 (136)
Family Friendly /Fenced Yard Warwick, Rhode Island

No image available

$47,774
$186
68%
212$135❌❌✅Y / Y⭐️ 5 (66)
H. Luther 1880 Historic House Near Downtown Warren

No image available

$40,309
$149
72%
212$95❌❌✅N / Y⭐️ 5 (69)
O.D.H. Lovely 2BR Apartment in Warren RI

No image available

$43,554
$175
68%
211$0❌❌✅N / Y⭐️ 5 (124)
Coastal Winter Getaway Waterfront Cottage w/ Views

No image available

$49,501
$360
37%
214$250❌❌❌Y / Y⭐️ 5 (22)
Lovely balcony in a 2 BR APT, Close To Everything!

No image available

$23,613
$76
78%
211$90❌❌❌Y / Y⭐️ 5 (230)
Sonesta ES suites loft 2

No image available

$28,478
$251
31%
221$0✅❌✅Y / Y⭐️ 3.8 (9)
East Greenwich Waterfront Gem

No image available

$90,037
$338
71%
222$150❌❌❌Y / Y⭐️ 5 (35)
NEW! Relax in Nature w/Patio,10min from PVDAirport

No image available

$72,013
$195
95%
2130$150❌❌❌Y / Y⭐️ 5 (48)
Modern 2-bed cottage, steps to beach

No image available

$75,609
$293
69%
215$149❌❌✅Y / Y⭐️ 5 (38)
Hot Tub Jacuzzi! Minutes to PVD! Safest City in RI

No image available

$23,611
$162
38%
212$75❌✅❌N / Y⭐️ 4.5 (49)
Gloria's Getaway - Steps from bike path and water.

No image available

$41,973
$237
47%
212$100❌❌❌Y / Y⭐️ 5 (91)
Sonesta ES suites Loft 3

No image available

$27,406
$234
32%
2230$0✅❌✅Y / Y⭐️ 4 (15)
Fall Escape 2bedroom Bungalow * No cleaning fee

No image available

$53,948
$195
72%
212$150❌❌✅Y / Y⭐️ 5 (82)
Top Floor 2 Bed in Historic Waterfront District

No image available

$41,890
$260
43%
211$149❌❌❌Y / Y⭐️ 5 (7)
Quarters on Castle - Walk to Water and Main Street

No image available

$51,553
$184
76%
212$75❌❌❌Y / Y⭐️ 5 (110)
| 2 bedroom | Anchor on Main Street

No image available

$30,750
$98
81%
213$114❌❌❌Y / Y⭐️ 5 (37)
Marina on Main | 2/1 |

No image available

$28,648
$97
77%
213$70❌❌❌Y / Y⭐️ 5 (57)
Island Adventure Year-Round Get Away!

No image available

$91,985
$437
55%
225$150❌❌✅Y / Y⭐️ 5 (77)
New Coastal Vibes House Pawtuxet Village Cranston

No image available

$81,336
$368
59%
22.51$70❌❌❌Y / Y⭐️ 5 (16)
The bungalow by Barrington Beach

No image available

$53,957
$173
83%
212$150❌❌❌Y / Y⭐️ 5 (13)
2 Bedroom Main street Getaway

No image available

$63,928
$262
66%
213$95❌❌✅Y / Y⭐️ 5 (32)
Historic Warren Vacation Rental: Walk to Beaches!

No image available

$82,678
$350
63%
2130$207❌❌✅Y / Y⭐️ 5 (3)
Hope Hideaway

No image available

$61,684
$361
46%
21.52$150❌❌❌Y / Y⭐️ 5 (30)
Warwick Boutique hotel Loft

No image available

$22,692
$155
40%
221$0✅❌✅Y / Y⭐️ 4.5 (14)
Waterfront Cottage with Breathtaking Views

No image available

$113,263
$310
98%
215$150❌❌❌Y / Y⭐️ 5 (73)

property-location

93 Hazard Ave Warwick, Rhode Island, 02889

2 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Kyle

Founder at Kembo Homes

Warwick

Zoning


Laws

$77,618

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $164/night at 75% occupancy.Projected nightly rate is $217/night at 66% occupancy.

Top 26% of comparables

Top 26% 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.

$52,573

Avg annual revenue

66%

Avg occupancy rate

$217

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

$20k

$50k

$80k

$115k

Sign up to see the data on 40 all comparables

$15,524

Profit

Revenue

$77,618

Cleaning

$9,562

Cohost commission

$15,524

Owner payout

$54,333

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

-

Year built:

-

Size:

1,410 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Fireplace

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: -
  • Building area: 1,410 sqft
  • Garage: No
  • Heating: Fireplace
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: Off Street
  • Amenities: Dishwasher, Dryer, Washer
  • Price per square foot: $262

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: WARWM375B0546L0000
  • Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $276,400
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $370,600


Schools

  • Elementary School: Oakland Beach School with 3/10 star rating
  • Middle School: Warwick Veterans Jr. High School with 4/10 star rating
  • High School: Pilgrim High School with 6/10 star rating