BNBCalc Short Term Rental Rental Arbitrage Analysis 47 Standish Rd 1, Revere, MA, 02151

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$64,122

Profit (Cash Flow)

-$1,814

Cash on Cash Return

-20.5%

Annual Revenue

$64,122

AirDNA projects $305/night at 61% occupancy ($67,953). Airbtics projects $231/night at 76% occupancy ($64,122). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 76% occupancy rate, $231 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,929	$70,808	$83,466	$105,925
Occupancy	62%	81%	89%	97%
Nightly Rate	$187	$235	$252	$290

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Revere Vacation Rental Near MBTA ~ 7 Mi to Boston!	$57,678	$236	57%	3	1	2	$247	❌	❌	❌	N / N	⭐️ 4.5 (6)
｜Unit 2｜3B2B Apt/ Next to T&Beach/ 2F/Certificated	$60,865	$187	87%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (97)
｜Unit 3｜3B2B Apt/ Next to T&Beach/ 3F/Certificated	$53,371	$179	80%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (100)
｜Unit 6｜3B2B Apt/ Next to T&Beach/ 3F/Certificated	$60,022	$196	83%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (115)
｜Unit 1｜3B2B Apt/ Next to T&Beach/ 1F/Certificated	$79,577	$234	92%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (76)
｜Unit 5｜3B2B Apt/ Next to T&Beach/ 2F/Certificated	$62,550	$188	89%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (123)
｜Unit 4｜3B2B Apt/ Next to T&Beach/ 1F/Certificated	$62,152	$190	89%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (97)
Cape cod style seaside condo Boston, Airport,Train	$97,140	$411	64%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (128)
3BR1.5BA Retreat - Near Airport	$51,717	$248	53%	3	1.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (40)
Spaceious brand new three bedroom home central	$79,155	$239	89%	3	2	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (93)
Sophisticated 3 BR/2 Bath/Prkng By Airpt/Boston	$39,252	$135	77%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (471)
Great location! 3 Bedroom apartment near Boston	$70,619	$267	70%	3	2	2	$130	❌	❌	✅	N / Y	⭐️ 5 (78)
Transitional Design 3 BR/2 Bath/Prkng By Arprt/Bos	$47,403	$166	75%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (479)
Boston Luxury 3BR/Near Airport/Beach	$58,870	$157	98%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (113)
3BD/2BA Near Logan Airport and T 1466	$92,866	$266	94%	3	2	29	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (54)
Sunny 3 bedroom on beach	$73,795	$242	82%	3	1	3	$95	❌	❌	✅	Y / Y	⭐️ 5 (61)
Spacious 3 Bedroom Apartment with King Bed	$63,534	$212	81%	3	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (116)
Quiet Neighborhood Luxury Stay	$56,441	$211	72%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (206)
T-Stop Getaway: Stylish Condo by the Logan Airport	$76,946	$286	72%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (75)
Chic Condo near T Station & Airport.	$63,565	$293	59%	3	1	29	$120	❌	❌	❌	Y / Y	⭐️ 5 (75)
Spacious and Luxurious House	$55,598	$241	58%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (93)
3 Bedroom Home Near The Beach	$87,691	$247	97%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Sunny apt 5 min from Airport	$47,039	$238	54%	3	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (120)
Spacious designer new condo near beach, 2 parking	$80,594	$238	92%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (74)
Apartment w/Parking, minutes to airport / Downtown	$66,997	$212	86%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (195)
Boston 4BD/5 min walk to Train&Beach/10min-Airport	$54,449	$171	87%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
Skyline view spacious 3bd close Boston/beach/Airpt	$83,763	$229	97%	3	1	28	$288	❌	❌	✅	Y / Y	⭐️ 5 (43)
7min to Downtown - 4 min to Airport	$28,721	$235	33%	3	1	4	$30	❌	❌	❌	N / Y	⭐️ 3.8 (56)
Harbor View Close to Airport!	$49,466	$273	49%	3	1	29	$100	❌	❌	❌	Y / Y	⭐️ 5 (11)
3BD/2BA Near Logan Airport and T 2843	$114,660	$356	88%	3	2	29	$100	❌	❌	✅	Y / Y	⭐️ 5 (44)
Cute apartment close to Airport	$36,771	$197	51%	3	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (42)
Spacious 3 Bedroom Apartment in Revere	$39,162	$107	100%	3	1	29	$0	❌	❌	❌	N / N	⭐️ 5 (3)
Walk to Constitution Beach: Mid-Century Boston Gem	$43,647	$134	89%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Luxury 3BR/2BA Home Featured in Boston Magazine	$91,119	$247	99%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (33)
7 min to Downtown/Airport~	$62,623	$290	59%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.4 (31)
Discover Your Perfect Getaway!	$71,873	$269	73%	3	1	2	$0	✅	❌	❌	Y / N	⭐️ 4.5 (11)
Modern 3BR\| Driveway parking near Revere Beach	$60,360	$239	69%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Luxury 3BD/2BA Near Logan Airport and T station	$144,629	$444	89%	3	2	29	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
3bd2ba Near Boston and Airport	$36,764	$186	54%	3	2	30	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
New high-end 3BR near beach	$56,352	$173	89%	3	2	29	$200	❌	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

-20.49% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,813	-$3,627	-$5,440	-$7,254	-$9,068	-$18,136	-$54,409
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	-$1,813	-$3,627	-$5,440	-$7,254	-$9,068	-$18,136	-$54,409

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.49%

Payback Period Days

Return on Investment

-20.49%

47 Standish Rd 1 Revere, Massachusetts, 02151

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$64,122

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $305/night at 61% occupancy.Projected nightly rate is $231/night at 76% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

$65,494

Avg annual revenue

76%

Avg occupancy rate

$231

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

$30k

$65k

$105k

$145k

-$1,814

Profit

Revenue

$64,122

Operating Expenses

$20,336

Operating Income

$43,786

Net Effective Rent

$45,600

Profit (Cash Flow)

-$1,814

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-20.49%

Payback Period Days