BNBCalc Short Term Rental Rental Arbitrage Analysis 10 S Montana St, Arlington, VA 22204, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$123,263

Profit (Cash Flow)

$51,213

Cash on Cash Return

339.2%

Annual Revenue

$123,263

AirDNA projects $572/night at 59% occupancy ($123,262).

BNB Calc projects a 59% occupancy rate, $572 rate per night.

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

Return Metrics

339.16% 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)	$51,213	$102,426	$153,640	$204,853	$256,067	$512,134	$1,536,402
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	$51,213	$102,426	$153,640	$204,853	$256,067	$512,134	$1,536,402

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

339.16%

Payback Period Days

107

Return on Investment

339.16%

10 S Montana St Arlington, Virginia, 22204-1062

4 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$123,263

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$51,213

Profit

Revenue

$123,263

Operating Expenses

$27,424

Operating Income

$95,838

Net Effective Rent

$44,625

Profit (Cash Flow)

$51,213

$15,100

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$4,350

Total

$15,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

339.16%

Payback Period Days

107