BNBCalc.com Rental Arbitrage Analysis Report of 8 Auburn Ct

4 bed • 4 bath • 15 guests • $0

BNB

Calc

Return Metrics

180.98% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

180.98%

Payback Period Days

201

Return on Investment

180.98%

Annual Revenue

$100,333

AirDNA projects $410/night at 67% occupancy ($100,332). Airbtics projects $359/night at 69% occupancy ($90,474). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$59,032	$96,006	$118,407	$156,076
Occupancy	58%	71%	76%	83%
Nightly Rate	$273	$362	$417	$499

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Guesthouse /Boston logan airport & Salem	$28,334	$83	83%	4	1	10	1	$120	❌	❌	✅	N / Y	⭐️ 4.7 (174)	Profile
B High Rock Home-4BR, 2BA Modern, near downtown Lynn	$105,717	$390	73%	4	2	10	2	$189	❌	❌	❌	N / Y	⭐️ 5 (217)	Profile
C Kieu 4R Boston home w/parking, 5 min to Casino	$81,910	$342	64%	4	3	10	3	$200	❌	❌	❌	N / Y	⭐️ 4.9 (81)	Profile
D Family getaway by the Beach:	$52,781	$253	57%	4	1	7	3	$0	❌	❌	❌	N / N	⭐️ 4.7 (80)	Profile
E 2000sqft Modern&Luxury 5min to Encore\|10min to BOS	$75,137	$203	98%	4	2	12	1	$155	✅	❌	❌	N / Y	⭐️ 4.9 (484)	Profile

Operating Expenses

Monthly Expenses

$2,087

Annual Expenses

$25,043

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,396

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$836

Management & Platform Fees

$251

Platform Fee (i.e. Airbnb)

$251

Property Manager Fee

8 Auburn Ct Saugus, Massachusetts, 01906

4 bed • 4 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$4,600

Zestimate

$100,333

Annual Revenue

BNBCalc predicts this property will get $359 per night with 69% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

180.98%

Payback Period Days

201