BNBCalc Short Term Rental Rental Arbitrage Analysis 2403 Richmond Hwy #101, Alexandria, VA 22301, USA

3 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$81,687

Profit (Cash Flow)

$17,668

Cash on Cash Return

144.5%

Annual Revenue

$81,687

AirDNA projects $122/night at 55% occupancy ($24,507).

BNB Calc projects a 63% occupancy rate, $355 rate per night.

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

Return Metrics

144.51% 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)	$17,667	$35,335	$53,002	$70,670	$88,337	$176,675	$530,026
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	$17,667	$35,335	$53,002	$70,670	$88,337	$176,675	$530,026

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

144.51%

Payback Period Days

252

Return on Investment

144.51%

2403 Richmond Hwy Alexandria, Virginia, 22301

3 bed • 2.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Alexandria

Zoning

Laws

$81,687

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,668

Profit

Revenue

$81,687

Operating Expenses

$22,019

Operating Income

$59,668

Net Effective Rent

$42,000

Profit (Cash Flow)

$17,668

$12,225

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$3,600

Total

$12,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

144.51%

Payback Period Days

252