BNBCalc Short Term Rental Rental Arbitrage Analysis 113 Cameron Mews, Alexandria, VA 22314, USA

4 bed • 4 bath • 12 guests • $0

BNB

Calc

Annual Revenue

Profit (Cash Flow)

-$78,600

Cash on Cash Return

-470.7%

Annual Revenue

AirDNA projects $816/night at 68% occupancy ($202,666).

BNB Calc projects a 68% occupancy rate, $0 rate per night.

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

Return Metrics

-470.65% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$78,600	-$157,200	-$235,800	-$314,400	-$393,000	-$786,000	-$2,358,000
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	-$78,600	-$157,200	-$235,800	-$314,400	-$393,000	-$786,000	-$2,358,000

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-470.65%

Payback Period Days

Return on Investment

-470.65%

113 Cameron Mews Alexandria, Virginia, 22314-2603

4 bed • 4 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Alexandria

Zoning

Laws

$0

Annual Revenue

Projected nightly rate is $816/night at 68% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$78,600

Profit

Revenue

Operating Expenses

$11,400

Operating Income

-$11,400

Net Effective Rent

$67,200

Profit (Cash Flow)

-$78,600

$16,700

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$5,700

Total

$16,700

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-470.65%

Payback Period Days