BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

333.13%

Payback Period Days

109

Return on Investment

333.13%

property-location

212 Stuart St Boston, Massachusetts, 02116-5426

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

Boston

Guide

Zoning

Market

Guide


Laws


Market Data

$112,495

Annual Revenue

Top 101% of comparables

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

0%

Cash on Cash Return

333.13%

Payback Period Days

109