BNBCalc Short Term Rental Rental Arbitrage Analysis 8 Winter St unit 705, Boston, MA 02108, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$118,631

Profit (Cash Flow)

$46,209

Cash on Cash Return

455.3%

Annual Revenue

$118,631

AirDNA projects $406/night at 80% occupancy ($118,631).

BNB Calc projects a 80% occupancy rate, $406 rate per night.

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

Return Metrics

455.26% 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)	$46,209	$92,418	$138,627	$184,836	$231,045	$462,091	$1,386,275
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	$46,209	$92,418	$138,627	$184,836	$231,045	$462,091	$1,386,275

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

455.26%

Payback Period Days

Return on Investment

455.26%

8 Winter St Boston, Massachusetts, 02108

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Boston

Guide

Zoning

Market

Guide

Laws

Market Data

$118,631

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$46,209

Profit

Revenue

$118,631

Operating Expenses

$26,822

Operating Income

$91,809

Net Effective Rent

$45,600

Profit (Cash Flow)

$46,209

$10,150

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$3,900

Total

$10,150

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

455.26%

Payback Period Days