BNBCalc Short Term Rental Rental Arbitrage Analysis 399 Congress St, Boston, MA 02210, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$77,213

Profit (Cash Flow)

$8,975

Cash on Cash Return

108.8%

Annual Revenue

$77,213

AirDNA projects $302/night at 70% occupancy ($77,212).

BNB Calc projects a 70% occupancy rate, $302 rate per night.

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

Return Metrics

108.78% 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)	$8,974	$17,949	$26,924	$35,899	$44,874	$89,749	$269,248
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	$8,974	$17,949	$26,924	$35,899	$44,874	$89,749	$269,248

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

108.78%

Payback Period Days

335

Return on Investment

108.78%

399 Congress St Boston, Massachusetts, 02210-2502

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Boston

Guide

Zoning

Market

Guide

Laws

Market Data

$77,213

Annual Revenue

Projected nightly rate is $302/night at 70% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,975

Profit

Revenue

$77,213

Operating Expenses

$21,438

Operating Income

$55,775

Net Effective Rent

$46,800

Profit (Cash Flow)

$8,975

$8,250

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$4,000

Total

$8,250

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

108.78%

Payback Period Days

335