BNBCalc Short Term Rental Rental Arbitrage Analysis 212 Stuart St apt 1801, Boston, MA 02116, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

michael@mdgintl.com

Annual Revenue

$112,495

Profit (Cash Flow)

$31,931

Cash on Cash Return

333.1%

Annual Revenue

$112,495

AirDNA projects $339/night at 54% occupancy ($66,861).

BNB Calc projects a 80% occupancy rate, $385 rate per night.

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

Return Metrics

333.13% 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)	$31,930	$63,861	$95,792	$127,723	$159,653	$319,307	$957,923
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	$31,930	$63,861	$95,792	$127,723	$159,653	$319,307	$957,923

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

333.13%

Payback Period Days

109

Return on Investment

333.13%

212 Stuart St Boston, Massachusetts, 02116-5426

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Boston

Guide

Zoning

Market

Guide

Laws

Market Data

$112,495

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$31,931

Profit

Revenue

$112,495

Operating Expenses

$17,744

Operating Income

$94,751

Net Effective Rent

$62,820

Profit (Cash Flow)

$31,931

$9,585

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$5,335

Total

$9,585

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

333.13%

Payback Period Days

109