BNBCalc Short Term Rental Rental Arbitrage Analysis 490C E 7th St, Boston, MA 02127, USA

3 bed • 2.5 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$107,981

Profit (Cash Flow)

$23,143

Cash on Cash Return

169.2%

Annual Revenue

$107,981

AirDNA projects $389/night at 75% occupancy ($106,559).

BNB Calc projects a 76% occupancy rate, $389 rate per night.

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

Return Metrics

169.23% 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)	$23,143	$46,286	$69,429	$92,572	$115,716	$231,432	$694,297
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	$23,143	$46,286	$69,429	$92,572	$115,716	$231,432	$694,297

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

169.23%

Payback Period Days

215

Return on Investment

169.23%

490C E 7th St Boston, Massachusetts, 02127-4124

3 bed • 2.5 bath • 7 guests

Monthly Rent

Inquire about this property

Contact Agent

Boston

Guide

Zoning

Market

Guide

Laws

Market Data

$107,981

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,143

Profit

Revenue

$107,981

Operating Expenses

$25,437

Operating Income

$82,543

Net Effective Rent

$59,400

Profit (Cash Flow)

$23,143

$13,675

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$5,050

Total

$13,675

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

169.23%

Payback Period Days

215