BNBCalc Short Term Rental Rental Arbitrage Analysis 767 S Branch Pkwy

3 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$44,355

Profit (Cash Flow)

-$831

Cash on Cash Return

-9.8%

Annual Revenue

$44,355

AirDNA projects $173/night at 55% occupancy ($34,752). Airbtics projects $184/night at 66% occupancy ($44,355). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $184 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,199	$45,247	$60,259	$76,667
Occupancy	59%	69%	80%	86%
Nightly Rate	$138	$176	$200	$234

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 Bedroom Home Quiet Area	$44,460	$129	90%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Comfortable and clean 3 bedroom residential home	$48,074	$176	73%	3	2	1	$50	✅	❌	❌	Y / Y	⭐️ 4.9 (53)
Thomas's Cozy Duplex - Centrally Located	$33,510	$138	61%	3	2	1	$100	❌	❌	✅	Y / N	⭐️ 4.6 (28)
Cozy Springfield Vacation Rental Near Downtown	$44,784	$182	61%	3	2	2	$258	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Cheerful 3 bed Cozy Home 2 with free parking.	$50,838	$200	69%	3	2	30	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
An Oasis Downtown Springfield	$39,940	$177	57%	3	2	1	$137	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
Nice and quiet Apartment Near amenities	$36,028	$127	76%	3	1	6	$100	❌	❌	✅	Y / Y	⭐️ 4.3 (15)
Cozy Springfield Apartment, Close to Parks!	$26,199	$160	42%	3	1	2	$123	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Bright Springfield Apartment w/ 2 Balconies!	$28,045	$144	49%	3	1	2	$123	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Bright and cozy 3 bedroom apartment in Chicopee	$54,069	$187	79%	3	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (128)
Artist Longmeadow 3bdrmHOUSE with OUTDOOR SAUNA	$40,033	$160	67%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (194)
Humble Home w/ Free Breakfast	$34,978	$121	71%	3	1	1	$110	❌	❌	❌	N / Y	⭐️ 4.3 (14)
Upscaled Quiet Neighborhood- Modern 3 BDRM	$43,639	$157	73%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Convenient Springfield Apartment 3 Mi to Downtown!	$58,140	$193	81%	3	1	7	$104	❌	❌	✅	Y / Y	⭐️ 3 (1)
Rittenhouse	$30,562	$191	42%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (19)
3BR Pet friendly near Hospitals,Six Flags, Big E	$45,999	$146	80%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (46)
★Unique Suburban Retreat Cozy Comfy Pet Friendly★	$114,271	$365	85%	3	2	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (69)
1925 3BR Lake Cottage+Fireplace+Detached Office	$96,157	$308	85%	3	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.7 (26)
3 BR Quiet Cape House w/ Hot Tub	$69,239	$194	91%	3	2	3	$200	❌	✅	✅	Y / Y	⭐️ 5 (32)
Lovely three bedroom apartment	$32,201	$136	64%	3	1	2	$100	❌	❌	❌	N / Y	⭐️ 4.6 (97)
Serenity House 3 Bedroom	$30,587	$113	72%	3	2	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (6)
Cheerful 3 bedroom/2 bath townhome!	$96,646	$489	54%	3	2	1	$0	❌	✅	❌	Y / Y	⭐️ 4.9 (27)
#36 - Quaint 3 Bedroom House	$36,481	$157	60%	3	1	4	$135	❌	❌	✅	Y / N	⭐️ 4.4 (12)
3 bdrm house great neighborhood	$49,344	$159	83%	3	3	3	$75	✅	❌	❌	Y / Y	⭐️ 4.9 (11)
Newly-built cozy getaway!	$45,390	$159	78%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Comfortable 3BR close to Hospital & Medical Center	$58,446	$200	79%	3	1	1	$20	❌	❌	✅	N / Y	⭐️ 5 (20)
Duplex 2 home away from home	$31,764	$121	67%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (6)
Duplex 1 Home away from home.	$64,782	$200	86%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (11)
Cozy 3 bedrooms .Pets Friendly	$31,822	$126	69%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4 (3)
3bedroom2 bath. Near six flags,Mgm & free parking	$35,964	$139	64%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cozy 3-bed modern farmhouse with spacious yard	$33,876	$104	89%	3	1	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (57)
Cozy Historic District Near MGM	$41,367	$132	85%	3	1	7	$100	❌	❌	✅	Y / Y	⭐️ 4.4 (8)
Charming 3 bedroom house close to big e	$45,414	$188	66%	3	1	2	$0	❌	❌	✅	Y / N	⭐️ 4.3 (15)
Pet-Friendly Springfield Vacation Rental!	$33,117	$232	39%	3	1	5	$104	❌	❌	✅	Y / Y	⭐️ 5 (1)
Cozy Get-Away in Springfield Massachusetts	$72,834	$199	100%	3	1	3	$165	❌	❌	✅	Y / Y	⭐️ 4.1 (13)
Town Center Perfect for Families or Groups	$50,260	$199	69%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Vern Orchard \| Cozy 3BR	$42,396	$207	52%	3	1	2	$250	❌	❌	❌	N / N	⭐️ 4 (1)

Return Metrics

-9.8% 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)	-$830	-$1,661	-$2,492	-$3,323	-$4,154	-$8,309	-$24,928
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	-$830	-$1,661	-$2,492	-$3,323	-$4,154	-$8,309	-$24,928

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.8%

Payback Period Days

Return on Investment

-9.8%

767 S Branch Pkwy Springfield, Massachusetts, 01118-1925

3 bed • 1.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,285

Zestimate

Springfield

Zoning

Laws

$44,355

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $173/night at 55% occupancy.Projected nightly rate is $184/night at 66% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$45,714

Avg annual revenue

66%

Avg occupancy rate

$184

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

$10k

$45k

$80k

$115k

-$831

Profit

Revenue

$44,355

Operating Expenses

$17,766

Operating Income

$26,589

Net Effective Rent

$27,420

Profit (Cash Flow)

-$831

$8,475

Cash Investment

Renos & Furnishing

$8,375

Setup Costs

$100

Total

$8,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-9.8%

Payback Period Days