728 Cummins Hwy Boston, Massachusetts, 02126-3246
3 bed • 1 bath • 9 guests • $314,400
$314,400
Zestimate
Est. $1,508/mo
Annual Revenue
$53,234
Profit (Cash Flow)
$11,430
Cap Rate
10.4%
Annual Revenue
This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $265/night at 55% occupancy ($53,234) Airbtics projects $280/night at 69% occupancy ($70,565)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$53,234
$53,234
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$85,533 | $251 | 86% | 3 | 3 | 13 | 2 | $199 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (103) | Profile | |
$85,046 | $313 | 71% | 3 | 3 | 6 | 2 | $185 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.7 (20) | Profile | |
$87,551 | $309 | 75% | 3 | 3 | 6 | 2 | $190 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (19) | Profile | |
$68,330 | $436 | 40% | 3 | 2 | 6 | 1 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.9 (28) | Profile | |
$79,789 | $300 | 68% | 3 | 3 | 6 | 1 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (113) | Profile |
Return Metrics
14.18% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.18%
Cap Rate
10.37%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$14,922
Deductible property tax
$3,113
Your total deduction
$33,190
Your adjusted annual income
$150,000 - $33,190 = $116,810
Taxes on $116,810 (30%)
$35,043
Your old tax bill
$45,000
Your new tax bill
$35,043
Estimated tax savings
$9,957
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com