BNBCalc Short Term Rental Rental Arbitrage Analysis 929 Massachusetts Ave, Cambridge, MA, 02139

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$57,394

Profit (Cash Flow)

$4,753

Cash on Cash Return

109.3%

Annual Revenue

$57,394

AirDNA projects $194/night at 81% occupancy ($57,394). Airbtics projects $214/night at 76% occupancy ($59,403). Airbtics predicts this property will perform in the 0% revenue percentile

BNB Calc projects a 81% occupancy rate, $194 rate per night.

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

Return Metrics

109.26% 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)	$4,753	$9,506	$14,259	$19,012	$23,765	$47,531	$142,594
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	$4,753	$9,506	$14,259	$19,012	$23,765	$47,531	$142,594

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

109.26%

Payback Period Days

334

Return on Investment

109.26%

929 Massachusetts Ave Cambridge, Massachusetts, 02139

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,718

Zestimate

Cambridge

Zoning

Laws

$57,394

Annual Revenue

BNBCalc predicts this property will get $214 per night with 76% occupancy, putting it in the top 0% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

$4,753

Profit

Revenue

$57,394

Operating Expenses

$19,461

Operating Income

$37,933

Net Effective Rent

$33,180

Profit (Cash Flow)

$4,753

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

109.26%

Payback Period Days

334