BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

108.78%

Payback Period Days

335

Return on Investment

108.78%

property-location

399 Congress St Boston, Massachusetts, 02210-2502

1 bed • 1 bath • 2 guests

Agent

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.

Top 101% of comparables

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

0%

Cash on Cash Return

108.78%

Payback Period Days

335