BNBCalc.com Rental Arbitrage Analysis Report of 93 Cushing St, Waltham, MA 02453, USA

4 bed • 2 bath • 8 guests • $3,200

BNB

Calc

Return Metrics

149.41% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

149.41%

Payback Period Days

244

Return on Investment

149.41%

Annual Revenue

$81,632

AirDNA projects $298/night at 75% occupancy ($81,632).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,884

Annual Expenses

$22,612

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,240

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$680

Management & Platform Fees

$204

Platform Fee (i.e. Airbnb)

$204

Property Manager Fee

$0

93 Cushing St Waltham, Massachusetts, 02453

4 bed • 2 bath • 8 guests • $3,200

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$81,632

Profit (Cash Flow)

$20,620

Payback in 244 days

Cash on Cash Return

149.4%

Annual Revenue

$81,632

AirDNA projects $298/night at 75% occupancy ($81,632)

Occupancy Rate

Avg Daily Rate

Return Metrics

149.41% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

149.41%

Payback Period Days

244