1022 Vernon St Alexandria, Virginia
3 bed • 2 bath • 8 guests
Monthly Rent
$3,869
Zestimate
$109,743
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $496
- Occupancy
- 61%
$15k
$55k
$100k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$23,953
Profit
Revenue
$109,743
Operating Expenses
$37,790
Operating Income
$71,953
Net Effective Rent
$48,000
Profit (Cash Flow)
$23,953
$12,068
Cash Investment
Renos & Furnishing
$11,968
Setup Costs
$100
Total
$12,068
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
198.48%
Payback Period Days
183
Property Overview
Loading...