BNBCalc Short Term Rental Rental Arbitrage Analysis 30 Caldwell St, Charlestown, Boston, MA 02129, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$65,086

Profit (Cash Flow)

$15,225

Cash on Cash Return

222.3%

Annual Revenue

$65,086

AirDNA projects $220/night at 81% occupancy ($65,086).

BNB Calc projects a 81% occupancy rate, $220 rate per night.

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

Return Metrics

222.26% 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)	$15,225	$30,450	$45,675	$60,900	$76,126	$152,252	$456,757
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	$15,225	$30,450	$45,675	$60,900	$76,126	$152,252	$456,757

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

222.26%

Payback Period Days

164

Return on Investment

222.26%

30 Caldwell St Boston, Massachusetts, 02129

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Boston

Guide

Zoning

Market

Guide

Laws

Market Data

$65,086

Annual Revenue

Projected nightly rate is $220/night at 81% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,225

Profit

Revenue

$65,086

Operating Expenses

$19,861

Operating Income

$45,225

Net Effective Rent

$30,000

Profit (Cash Flow)

$15,225

$6,850

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,600

Total

$6,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

222.26%

Payback Period Days

164