BNBCalc Short Term Rental Rental Arbitrage Analysis 145 Commercial Street, Boston, Massachusetts 02109, United States

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$121,261

Profit (Cash Flow)

$46,097

Cash on Cash Return

445.4%

Annual Revenue

$121,261

AirDNA projects $400/night at 83% occupancy ($121,261).

BNB Calc projects a 83% occupancy rate, $400 rate per night.

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

Return Metrics

445.38% 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)	$46,097	$92,194	$138,291	$184,388	$230,485	$460,970	$1,382,912
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	$46,097	$92,194	$138,291	$184,388	$230,485	$460,970	$1,382,912

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

445.38%

Payback Period Days

Return on Investment

445.38%

145 Commercial Street Boston, Massachusetts, 02109-1319

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Boston

Guide

Zoning

Market

Guide

Laws

Market Data

$121,261

Annual Revenue

Projected nightly rate is $400/night at 83% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$46,097

Profit

Revenue

$121,261

Operating Expenses

$27,164

Operating Income

$94,097

Net Effective Rent

$48,000

Profit (Cash Flow)

$46,097

$10,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$4,100

Total

$10,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

445.38%

Payback Period Days

Property Overview

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

Lot size:

Year built:

Size:

Type:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -