BNBCalc Short Term Rental Rental Arbitrage Analysis 97 Old Post Rd 97, Sharon, MA, 02067

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$62,497

Profit (Cash Flow)

$6,307

Cash on Cash Return

73.3%

Annual Revenue

$62,497

AirDNA projects $385/night at 39% occupancy ($54,841). Airbtics projects $241/night at 71% occupancy ($62,496). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 71% occupancy rate, $241 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,402	$62,269	$90,711	$119,802
Occupancy	64%	73%	81%	91%
Nightly Rate	$168	$227	$299	$353

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 bdrm home 1 mile to Gillette stadium,	$73,280	$290	67%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (90)
House 3 miles from Gillette Stadium	$55,279	$199	73%	3	2	2	$69	❌	❌	✅	Y / Y	⭐️ 5 (71)
Entire beautifully maintained 3 br home	$69,935	$240	79%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (52)
Easy access to highway	$38,329	$145	70%	3	2	3	$168	❌	❌	❌	Y / Y	⭐️ 5 (60)
Relaxing Waterfront Lake House	$94,673	$452	57%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (66)
Cozy Pet Friendly Cottage Just Outside Boston!	$36,290	$121	77%	3	1	2	$99	❌	❌	✅	Y / Y	⭐️ 4.5 (137)
3Bd Suite in Small Castle House	$57,449	$202	77%	3	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
The Gatehouse, Cheerful 3 bedroom 3 bathroom house	$96,208	$323	80%	3	3	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (195)
Football Fans Lake Retreat - 5 Mins to Gillette!	$138,008	$458	82%	3	1.5	3	$232	❌	❌	❌	Y / Y	⭐️ 5 (64)
3 bedroom impeccable private home, quiet street	$42,912	$169	67%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (166)
The Page Place Tranquil	$43,108	$302	39%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
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)
the house of id; vintage shop, accessible space	$89,689	$377	65%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (31)
Cozy, historic 3 bedroom home close to Boston!	$101,786	$316	87%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (224)
The Adelaide Guest House, Minutes from Boston	$38,909	$129	81%	3	1.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (75)
Boston Duplex w/ Foosball Table: 11 Mi to Downtown	$48,135	$180	65%	3	1	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (29)
Boston-Fairmont Hills Apartment	$58,485	$281	55%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (50)
Hidden Gem right in the city of Boston!	$46,795	$136	93%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (103)
All New Private Country Setting (2 Level-No Share)	$55,431	$175	84%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (67)
Marble Home! Sleek, Clean, & Modern!	$56,275	$164	92%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (47)
3 Bed Large Boston home for groups with parking	$62,663	$224	74%	3	2.5	29	$199	❌	❌	❌	Y / Y	⭐️ 5 (131)
Great 3 Bedroom Close To Boston	$35,803	$158	59%	3	1	3	$80	❌	❌	❌	N / Y	⭐️ 4.5 (29)
Thayer's Place 2-bedroom plus extra loft, 1 bath	$45,687	$138	87%	3	1	1	$145	❌	❌	❌	Y / Y	⭐️ 4.5 (89)
Close to Boston w/ parking & deck, 3-bedroom home	$80,071	$238	91%	3	2	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (101)
383- Beautifully Renovated Modern House for Family	$61,673	$217	75%	3	2.5	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (314)
Suburban Retreat 3 BRs 2 bath, 4-7 guests	$55,580	$162	91%	3	2	1	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (120)
Southshore Gem,3-Bdrs. , 4-7 guests	$50,599	$139	96%	3	1	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (146)
New! Luxurious 3-BR Apt (7B2) Near Downtown Boston	$57,821	$223	69%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (170)
New Luxurious 3-BR Apt (9B2) Near Downtown Boston	$54,270	$210	68%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (161)
New Deluxe 3-BR Apt (7W2) Near Downtown Boston	$72,993	$251	77%	3	2.5	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (196)
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)
Spacious/Modern Home in Greater Boston - 6 Beds	$74,403	$299	67%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (207)
Beach House Stunning Views Close to Everything	$77,941	$285	74%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (91)
Modern & Cozy 3-BR Condo near Downtown	$46,458	$166	73%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (209)
City vibes in the suburbs.	$55,473	$242	61%	3	1.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (45)
Home-Like 3BR-2BA Apt Near T	$77,062	$317	64%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (51)
🎖Massive Victorian 1905 mansion❤️🤍💙go back in time	$42,092	$230	46%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (177)
Modern Red Door Haven +5mins to Boston	$90,639	$350	69%	3	2.5	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (29)

Return Metrics

73.33% 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)	$6,307	$12,614	$18,921	$25,228	$31,535	$63,070	$189,212
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	$6,307	$12,614	$18,921	$25,228	$31,535	$63,070	$189,212

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

73.33%

Payback Period Days

498

Return on Investment

73.33%

97 Old Post Rd Sharon, Massachusetts, 02067

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$62,497

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $385/night at 39% occupancy.Projected nightly rate is $241/night at 71% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$63,088

Avg annual revenue

71%

Avg occupancy rate

$241

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

$35k

$65k

$100k

$140k

$6,307

Profit

Revenue

$62,497

Operating Expenses

$11,190

Operating Income

$51,307

Net Effective Rent

$45,000

Profit (Cash Flow)

$6,307

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

73.33%

Payback Period Days

498