BNBCalc Short Term Rental Rental Arbitrage Analysis 411 D Street, Boston, Massachusetts 02210, United States

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$47,029

Profit (Cash Flow)

-$9,605

Cash on Cash Return

-126.2%

Annual Revenue

$47,029

AirDNA projects $222/night at 58% occupancy ($47,028).

BNB Calc projects a 57.99999999999999% occupancy rate, $222 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)	-$9,604	-$19,209	-$28,814	-$38,419	-$48,024	-$96,049	-$288,147
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	-$9,604	-$19,209	-$28,814	-$38,419	-$48,024	-$96,049	-$288,147

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-126.21%

Payback Period Days

Return on Investment

-126.21%

411 D St Boston, Massachusetts, 02210

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Boston

Guide

Zoning

Market

Guide

Laws

Market Data

$47,029

Annual Revenue

Projected nightly rate is $222/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$9,605

Profit

Revenue

$47,029

Operating Expenses

$17,514

Operating Income

$29,515

Net Effective Rent

$39,120

Profit (Cash Flow)

-$9,605

$7,610

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$3,360

Total

$7,610

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-126.21%

Payback Period Days