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 45 Stuart St, Boston, MA 02116, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$95,460

Profit (Cash Flow)

$14,470

Cash on Cash Return

127.3%

Annual Revenue

$95,460

AirDNA projects $396/night at 66% occupancy ($95,460).

BNB Calc projects a 66% occupancy rate, $396 rate per night.

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


Return Metrics

127.32% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$14,470$28,940$43,411$57,881$72,351$144,703$434,110
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$14,470$28,940$43,411$57,881$72,351$144,703$434,110

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

127.32%

Payback Period Days

286

Return on Investment

127.32%

property-location

45 Stuart St Boston, Massachusetts, 02116

2 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

Boston

Guide

Zoning

Market

Guide


Laws


Market Data

$95,460

Annual Revenue


AirDNA projects $396/night at 66% occupancy ($95,460.17).

Top 101% of comparables

Top 101% of comparables


$14,470

Profit

Revenue

$95,460

Operating Expenses

$23,810

Operating Income

$71,650

Net Effective Rent

$57,180

Profit (Cash Flow)

$14,470

$11,365

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$4,865

Total

$11,365

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

127.32%

Payback Period Days

286