Cash flow

133 Providence Street4 beds · 2 bathsCash flow

Airbnb Calculator

133 Providence Street

Worcester, MA4 beds · 2 bathsSleeps 10

Finding nearby Airbnbs to compare…

Cash flow
Estimated revenue
Cash-on-cash
Cap rate

Pronounced: sha-LAY

Make Chalet a preferred source on Google

All Real Estate Services are offered through Chalet Realty (DBA of Mahalla Realty LLC).

Texas Real Estate Commission Consumer Protection Notice Texas Real Estate Commission Information About Brokerage Services TREC Disclaimer

Chalet (“GetChalet Inc.”) provides general educational content and tools for real-estate investors. Chalet is not a law firm, CPA firm, or investment adviser, and does not provide tax, legal, or accounting advice. Nothing on this site creates a CPA-client, attorney-client, or fiduciary relationship. Tax laws change, and state rules may differ from federal rules (e.g., California decouples from federal bonus depreciation). Always consult your own qualified tax and legal professionals about your specific situation.

The term 'Airbnb' is used on our site in a colloquial sense, akin to saying 'I am going to Airbnb it.' This usage is intended to refer broadly to the concept of short-term rentals and not specifically to the Airbnb platform or services. Airbnb, Inc. is not affiliated with Chalet, nor does it endorse or sponsor our services. We use the term in this generalized manner to easily convey the idea of participating in short-term rental activities, recognizing 'Airbnb' as a term familiar to many in this context.

Affiliate & Referral Disclosure. Chalet may receive referral fees or other consideration when you engage with featured agents, lenders, cost-seg providers, or other partners referenced on this site. These relationships may influence which partners we present. We follow the FTC Endorsement Guides and aim to disclose material connections clearly and conspicuously.

Chalet (DBA of GetChalet Inc.) is not affiliated, associated, authorized, endorsed by, or in any way officially connected with Airbnb, Airbnb.com, or any of its subsidiaries or its affiliates. The official Airbnb website can be found at http://www.airbnb.com. The name "Airbnb" as well as related names, marks, emblems and images are registered trademarks of Airbnb, Inc.

Zestimate® $352k

Cash flow+$1,375/mo

133 Providence Street

Worcester, MA4 beds2 bathsSleeps 10

Estimated from 2 nearby Airbnbs, typically 3.6 mi awayHow we estimate

Cash-flows $1,375 a month at $352k

Keeps cash-flowing up to about $547k with 25% down

Cash flow: +$1,375/mo; $16,502 a year, after costs and mortgage+$648 to +$2,103/mo at $51k–$71k
Estimated revenue: $61,164/yr; 76% booked at $191/nightBreaks even at 52% bookedHalf of nearby homes earn $51k–$71k
Cash-on-cash: 14.8%; On $111,624 cash to close
Cap rate: 10.7%; Before financing

It would earn about $61,164 a year, with $23,561 of operating costs and a $1,758 monthly mortgage (25% down at 7%). Its income covers the loan 1.78 times, above the 1.25 most DSCR lenders look for.

Chalet AI

Ask about 133 Providence Street

$61,164 in, $44,662 out

Every number below is an assumption you can change. The page updates as you type, and the link keeps your changes.

Share of revenuePer year

76% of nights booked at $191

Gross revenue

$61,164 a year

$61,164

Occupancy

Nearby estimate: 76% · ~277 nights

Nightly rate

Nearby estimate: $191

3% Airbnb host fee and 10% management, of revenue

Airbnb host fee

Share of revenue

−$1,835 a year

−$1,835

Property management

Share of revenue. 0% if you self-manage

−$6,116 a year

−$6,116

Property tax, insurance, utilities, maintenance and an STR license

Property tax

Share of price, per year

−$3,524 a year

−$3,524

Insurance

Default: 0.5% of price

−$1,762 a year

$/yr

−$1,762

Utilities and internet

Default for this size: $550 a month

−$6,600 a year

$/yr

−$6,600

Maintenance

Share of price, per year

−$3,524 a year

−$3,524

HOA

$0 a year

$/mo

STR license and permits

−$200 a year

$/yr

−$200

Net operating income

61%

$37,603

25% down at 7% over 30 years

Down payment

$88,100 of the price

Interest rate

Default: 7%

Loan term

yrs

Mortgage payment

$1,758 a month on a $264,300 loan

−$21,101 a year

−$21,101

Cash flow

27%

+$16,502

+$1,375 a month

Paid once: down payment, closing costs and furnishing

Down payment

$88,100 a year

$88,100

Closing costs

Share of price

$3,524 a year

$3,524

Furnishing and setup

$20,000 a year

$20,000

Nearby Airbnbs like it earn $51k–$71k a year

That's the middle half of the 2 Airbnbs this estimate comes from, typically 3.6 miles away. Revenue and occupancy are Chalet's estimates from each listing's observed bookings.

Lowest $41.1kMiddle half $51.1k–$71.2kHighest $81.2k

This home$41.1k$81.2ka year, darker earns more

Modern and Spacious 4 Bedroom Single Family Home$81,2332.3 mi · 86% booked at $251/night
Updated clean 4 BR-2 BA- Quiet Burncoat Area$41,0944.8 mi · 66% booked at $131/night

Nearby Airbnbs, closest first
Listing	Distance	Revenue/yr	Occupancy	Nightly rate
Modern and Spacious 4 Bedroom Single Family Home	2.3 mi	$81,233	86%	$251
Updated clean 4 BR-2 BA- Quiet Burncoat Area	4.8 mi	$41,094	66%	$131

$87k from rent, $62k if it gains 5% a year

Over 5 years, then a sale. Assumes the home gains 5% a year, revenue grows 1.5% a year, owning costs grow 3% a year, and 6% selling costs. A projection, not a promise.

Total profit: $149,360; On $111,624 cash to close
Yearly return (IRR): 22.6%; 2.3× your cash back
Sale price in year 5: $450k; From $352k today
Cash flow over 5 years: $86,997; Before any tax deduction

Short-term rental owners who materially participate can often deduct a large share of the price in year one through cost segregation. Switch it on to see an estimate.

What to do next

Airbnbs for sale in Massachusetts

Keep this analysis of 133 Providence Street, with your changes.

How we estimate

Revenue: Chalet's estimate of what a 4-bedroom Airbnb at 133 Providence Street could book in a year, from 2 comparable Airbnbs nearby and their observed bookings. It's gross revenue: before the Airbnb host fee, management and every other cost. The occupancy and nightly rate are the ones behind that estimate.
Price: Zillow's Zestimate for the address until you change it. Use the asking price if the home is listed.
Costs: Defaults you can change: 10% management and a 3% Airbnb host fee (of revenue); 1% property tax and 1% maintenance (of price, per year); insurance at 0.5% of price; utilities and internet at $150 a month plus $100 per bedroom; $200 a year for an STR license.
Financing: 25% down, 7% interest over 30 years, 1% closing costs and $20,000 to furnish, unless you change them.
Returns: Cash flow is revenue minus every cost and the mortgage. Cash-on-cash divides a year of cash flow by the cash to close. Cap rate divides net operating income by the price.
Other sites: Other calculators pick different comparable homes, time windows and defaults, so their numbers differ. Compare the comparable homes, not just the headline.

Other addresses analyzed nearby

Disclaimer. This page and the data presented are for informational purposes only. The information provided should not be construed as financial, legal, or investment advice. Market conditions can change rapidly, and past performance does not guarantee future results. Always consult with qualified professionals before making investment decisions.

Airbnb Investment Analysis: 133 Providence Street, Worcester, MA | $61,164 Avg Annual Revenue

133 Providence Street

TOOLS & CALCULATORS

LEARNING & RESOURCES

SERVICES & PARTNERS

MARKET INSIGHTS

133 Providence Street

Cash-flows $1,375 a month at $352k

Ask about 133 Providence Street

$61,164 in, $44,662 out

Nearby Airbnbs like it earn $51k–$71k a year

$87k from rent, $62k if it gains 5% a year

What to do next

How we estimate

Other addresses analyzed nearby

Other addresses analyzed nearby