BNBCalc Short Term Rental Rental Arbitrage Analysis 111 E Randolph Ave, Alexandria, VA 22301, USA

5 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$87,111

Profit (Cash Flow)

$10,386

Cash on Cash Return

60.7%

Annual Revenue

$87,111

AirDNA projects $477/night at 67% occupancy ($116,728).

BNB Calc projects a 50% occupancy rate, $477 rate per night.

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

Return Metrics

60.73% 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)	$10,386	$20,772	$31,158	$41,545	$51,931	$103,863	$311,589
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	$10,386	$20,772	$31,158	$41,545	$51,931	$103,863	$311,589

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

60.73%

Payback Period Days

601

Return on Investment

60.73%

111 E Randolph Ave Alexandria, Virginia, 22301-1127

5 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Alexandria

Zoning

Laws

$87,111

Annual Revenue

Projected nightly rate is $477/night at 67% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,386

Profit

Revenue

$87,111

Operating Expenses

$22,724

Operating Income

$64,386

Net Effective Rent

$54,000

Profit (Cash Flow)

$10,386

$17,100

Cash Investment

Renos & Furnishing

$12,500

Setup Costs

$4,600

Total

$17,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

60.73%

Payback Period Days

601