BNBCalc Short Term Rental Rental Arbitrage Analysis 1204 S Washington St, Alexandria, VA 22314, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$57,526

Profit (Cash Flow)

$22,250

Cash on Cash Return

255.7%

Annual Revenue

$57,526

AirDNA projects $210/night at 75% occupancy ($57,525).

BNB Calc projects a 75% occupancy rate, $210 rate per night.

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

Return Metrics

255.74% 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)	$22,249	$44,499	$66,748	$88,998	$111,248	$222,496	$667,489
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	$22,249	$44,499	$66,748	$88,998	$111,248	$222,496	$667,489

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

255.74%

Payback Period Days

142

Return on Investment

255.74%

1204 S Washington St Alexandria, Virginia, 22314

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Alexandria

Zoning

Laws

$57,526

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,250

Profit

Revenue

$57,526

Operating Expenses

$10,076

Operating Income

$47,450

Net Effective Rent

$25,200

Profit (Cash Flow)

$22,250

$8,700

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,200

Total

$8,700

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

255.74%

Payback Period Days

142