BNBCalc Short Term Rental Rental Arbitrage Analysis 23724 Sailfish Square, Ashburn, VA 20148, USA

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Report by:

varner.sasha@gmail.com

Annual Revenue

$49,089

Profit (Cash Flow)

-$3,493

Cash on Cash Return

-30.0%

Annual Revenue

$49,089

AirDNA projects $210/night at 64% occupancy ($49,088).

BNB Calc projects a 64% occupancy rate, $210 rate per night.

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

Return Metrics

-30.04% 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)	-$3,492	-$6,985	-$10,478	-$13,970	-$17,463	-$34,927	-$104,782
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	-$3,492	-$6,985	-$10,478	-$13,970	-$17,463	-$34,927	-$104,782

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-30.04%

Payback Period Days

Return on Investment

-30.04%

23724 Sailfish Square Ashburn, Virginia, 20148-7634

3 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$49,089

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,493

Profit

Revenue

$49,089

Operating Expenses

$17,782

Operating Income

$31,307

Net Effective Rent

$34,800

Profit (Cash Flow)

-$3,493

$11,625

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$3,000

Total

$11,625

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-30.04%

Payback Period Days