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 Rental Arbitrage Analysis 500 Ocean Ave, Revere, MA, 02151

1 bed β€’ 1 bath β€’ 3 guests β€’ $0

BNB

Calc

Annual Revenue

$50,842

Profit (Cash Flow)

$2,809

Cash on Cash Return

64.6%

Annual Revenue

$50,842

AirDNA projects $201/night at 61% occupancy ($44,782). Airbtics projects $158/night at 74% occupancy ($42,704). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 87% occupancy rate, $160 rate per night.

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

Percentiles25%50%75%90%
Revenue$28,616$38,676$52,507$91,652
Occupancy67%76%87%94%
Nightly Rate$114$136$160$260

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
Beachside Cozy Space-Near Boston/Airport/Train

No image available

$32,376
$117
74%
112$45❌❌❌N / Y⭐️ 5 (310)
Artisan cottage near historic Revere Beach

No image available

$47,253
$137
90%
111$85βŒβŒβœ…Y / Y⭐️ 4.8 (82)
Private Studio 10 min from airport

No image available

$32,195
$92
87%
111$100❌❌❌N / Y⭐️ 5 (292)
Renovated Cozy City Getaway

No image available

$33,088
$108
82%
112$75βŒβŒβœ…N / Y⭐️ 5 (186)
Home in the heart of Boston.

No image available

$26,727
$114
61%
111$75❌❌❌Y / Y⭐️ 5 (109)
Private apartment near Boston/Airport/Beach/Train

No image available

$30,404
$99
75%
112$129βŒβŒβœ…Y / Y⭐️ 5 (120)
Hermoso apartamento.

No image available

$42,529
$136
84%
111$50❌❌❌N / Y⭐️ 5 (100)
Cozy penthouse near beach

No image available

$49,392
$150
88%
112$100❌❌❌Y / Y⭐️ 4.8 (46)
Corner Cottage - cozy studio just north of Boston

No image available

$34,188
$106
87%
112$80❌❌❌N / Y⭐️ 5 (148)
Stylish and Cozy at Revere Beach

No image available

$53,512
$147
98%
112$80βœ…βŒβŒY / Y⭐️ 5 (135)
Stunning Oceanview-4 Train Stop Logan Airport

No image available

$42,273
$161
70%
112$85❌❌❌Y / Y⭐️ 5 (190)
Studio in E. Boston #1

No image available

$36,768
$122
81%
111$30❌❌❌N / Y⭐️ 4.5 (97)
Huge Winter Cabin Near BOS, Airport w/Parking

No image available

$31,227
$97
85%
111$75❌❌❌N / N⭐️ 5 (189)
Pleasant Place 2

No image available

$38,331
$152
68%
112$50❌❌❌N / Y⭐️ 5 (49)
Huge 1BR w/King Bed near BOS, Salem, Water &Nature

No image available

$36,207
$100
95%
112$75❌❌❌N / Y⭐️ 5 (247)
β˜…Contemporary Guest Studio Close to Boston+Parking

No image available

$30,133
$115
70%
112$95❌❌❌N / Y⭐️ 4.5 (106)
Licensed Boston airport studio 5 stars, subway

No image available

$44,084
$168
70%
111$25❌❌❌Y / Y⭐️ 5 (1275)
Luxe Serene 1BR 15 min from Boston with Gym & More

No image available

$57,720
$213
72%
112$60βœ…βŒβœ…Y / Y⭐️ 5 (88)
Eagle's Landing - Logan Airport

No image available

$35,693
$110
87%
111$50❌❌❌Y / Y⭐️ 4.5 (169)
Studio in East Boston #2

No image available

$32,132
$126
68%
111$30❌❌❌N / N⭐️ 4.5 (72)
Cozy Apartment Near Airport/Downtown

No image available

$45,042
$157
77%
112$150❌❌❌Y / Y⭐️ 5 (52)
Modern studio, FREE parking, close to LoganAirport

No image available

$31,404
$100
84%
111$25❌❌❌N / Y⭐️ 5 (440)
Brand new construction beach unit πŸ–πŸŒ…β›΅πŸš£πŸš€πŸŒžπŸŒŠπŸŠ

No image available

$34,217
$186
48%
112$80❌❌❌Y / Y⭐️ 5 (177)
Enjoy the City AND Beach! Walk to T, Beach in Mins

No image available

$39,010
$115
88%
112$85βŒβŒβœ…N / Y⭐️ 5 (237)
Cody's Place Boston Airport Pool/Beaches ParkFree

No image available

$44,060
$160
73%
111$75βœ…βŒβŒN / Y⭐️ 5 (301)
Beautiful Cozy one bedroom apartment Free parking

No image available

$40,653
$143
76%
112$80❌❌❌N / Y⭐️ 5 (82)
Lovely Private Studio near Logan Airport

No image available

$33,956
$141
64%
111$60❌❌❌N / Y⭐️ 5 (233)
*BostonAirport/DT/TDGarden/ConventionCtr/NorthEnd*

No image available

$45,026
$149
82%
111$28❌❌❌Y / Y⭐️ 5 (876)
Stylish garden level studio with a private patio

No image available

$47,586
$133
96%
112$95❌❌❌Y / Y⭐️ 5 (239)
Travelers Choice Award GreenTurtle Houseboat Ste 2

No image available

$65,308
$339
51%
111$75❌❌❌Y / Y⭐️ 5 (14)
Houseboat in Boston Harbor

No image available

$73,615
$248
79%
112$159βŒβŒβœ…N / Y⭐️ 5 (123)
Best of Boston GreenTurtle Houseboat on the Harbor

No image available

$71,477
$366
52%
112$75❌❌❌Y / Y⭐️ 5 (66)
Vibrant Winthrop Apartment - Close to Ocean!

No image available

$40,324
$120
90%
112$140❌❌❌Y / Y⭐️ 5 (61)
Boston 3 Room Apt 5 Min Walk to Train & Beach

No image available

$35,772
$100
95%
111$75❌❌❌Y / Y⭐️ 5 (279)
Downtown Luxury Oasis: King Bed, Gym, Parking

No image available

$53,180
$152
94%
113$150βœ…βŒβŒY / Y⭐️ 5 (8)
Studio Near MBTA Station

No image available

$29,838
$120
66%
112$60❌❌❌Y / Y⭐️ 4.8 (22)
Oceanfront Pool. Close to Boston. Free Parking.

No image available

$60,815
$252
65%
112$80βœ…βœ…βŒY / Y⭐️ 5 (229)
Suite at House of L: Near Boston Casino Hospitals

No image available

$30,215
$121
64%
112$130❌❌❌N / Y⭐️ 4.5 (46)

Return Metrics

64.56% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,808$5,617$8,425$11,234$14,042$28,085$84,255
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$2,808$5,617$8,425$11,234$14,042$28,085$84,255

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

64.56%

Payback Period Days

565

Return on Investment

64.56%

property-location

500 Ocean Ave Revere, Massachusetts, 02151

1 bed β€’ 1 bath β€’ 3 guests

Agent

Inquire about this property

Contact Agent

$50,842

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $201/night at 61% occupancy.Projected nightly rate is $158/night at 74% occupancy.

Top 28% 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.

$41,335

Avg annual revenue

74%

Avg occupancy rate

$158

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$40k

$60k

$75k

Sign up to see the data on 40 all comparables

$2,809

Profit

Revenue

$50,842

Operating Expenses

$18,609

Operating Income

$32,233

Net Effective Rent

$29,424

Profit (Cash Flow)

$2,809

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

64.56%

Payback Period Days

565