BNBCalc Short Term Rental Rental Arbitrage Analysis 8 Waterman Ln Westminster MA 01473

3 bed • 1.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$82,180

Profit (Cash Flow)

$33,757

Cash on Cash Return

649.8%

Annual Revenue

$82,180

AirDNA projects $291/night at 73% occupancy ($77,588).

BNB Calc projects a 75% occupancy rate, $300 rate per night.

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

Return Metrics

649.78% 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)	$33,756	$67,513	$101,269	$135,026	$168,782	$337,565	$1,012,695
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	$33,756	$67,513	$101,269	$135,026	$168,782	$337,565	$1,012,695

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

649.78%

Payback Period Days

Return on Investment

649.78%

8 Waterman Ln Westminster, MA, 01473

3 bed • 1.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,679

Zestimate

$82,180

Annual Revenue

Projected nightly rate is $291/night at 73% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$33,757

Profit

Revenue

$82,180

Operating Expenses

$20,883

Operating Income

$61,297

Net Effective Rent

$27,540

Profit (Cash Flow)

$33,757

$5,195

Cash Investment

Renos & Furnishing

$2,800

Setup Costs

$2,395

Total

$5,195

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

649.78%

Payback Period Days

Property Overview

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

Lot size:

3,393,946 sqft

Year built:

2021

Size:

3,600 sqft

Type:

SFR

Parking:

Heating:

HOT WATER

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
74 Willard Rd	4	4	5,612	-	52,708	1984	$560,000	35
21 Bathrick Rd	3	2	3,082	-	52,272	2015	$253,000	-
85 Narrows Rd	4	1	3,172	-	58,370	1960	$299,000	-
70 Narrows Rd	3	3	5,328	-	47,916	2003	$492,749	-
82 State Rd E	3	1	4,180	-	624,402	1986	$0	-
11 Hanks Hill Rd	4	3	6,940	-	125,204	1999	$763,000	48
114 Turnpike Rd	3	2	4,784	-	57,935	1998	$574,900	75
10 Waterman Ln	6	4	6,868	-	50,094	2003	$555,000	-
128 State Rd E	3	2	2,188	-	27,443	1940	$340,000	-
40 Turnpike Rd	3	1	2,416	-	37,026	1957	$286,000	21

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 3,393,946 sqft

Building area: 3,600 sqft

Garage: No

Heating: Hot water

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: WMIN M:112 B: L:8

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2023

Assessed Value: $313,400

County Est. Land Value: -

Assessed Land Value: $223,400

County Est. Structure Value: -

Market Estimate: $362,018

Ownership

Name: Mallard Realty Llc

Owner Occupied: No

Owner Mailing Address: Po Box 460, Westminster, Ma 01473

Years Owned: 234

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: N/A

Inherited: N/A

Foreclosure: No