BNBCalc Short Term Rental Rental Arbitrage Analysis 144 Addison St, Boston, MA 02128, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Report by:

Adelino Pires

pireseddy06@gmail.com

Annual Revenue

$41,784

Profit (Cash Flow)

-$12,524

Cash on Cash Return

-126.2%

Annual Revenue

$41,784

AirDNA projects $176/night at 65% occupancy ($41,783).

BNB Calc projects a 65% occupancy rate, $176 rate per night.

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

Return Metrics

-126.21% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$12,523	-$25,047	-$37,571	-$50,095	-$62,619	-$125,239	-$375,719
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	-$12,523	-$25,047	-$37,571	-$50,095	-$62,619	-$125,239	-$375,719

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-126.21%

Payback Period Days

Return on Investment

-126.21%

144 Addison St Boston, Massachusetts, 02128-1120

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Boston

Guide

Zoning

Market

Guide

Laws

Market Data

$41,784

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$12,524

Profit

Revenue

$41,784

Operating Expenses

$16,832

Operating Income

$24,952

Net Effective Rent

$37,476

Profit (Cash Flow)

-$12,524

$9,923

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$3,423

Total

$9,923

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-126.21%

Payback Period Days