BNBCalc Short Term Rental Rental Arbitrage Analysis 2700 Groveton St, Alexandria, VA 22306, USA

6 bed • 3 bath • 14 guests • $0

BNB

Calc

Annual Revenue

$76,683

Profit (Cash Flow)

$7,434

Cash on Cash Return

39.5%

Annual Revenue

$76,683

AirDNA projects $649/night at 63% occupancy ($149,337).

BNB Calc projects a 65% occupancy rate, $323 rate per night.

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

Return Metrics

39.45% 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)	$7,434	$14,868	$22,302	$29,736	$37,170	$74,341	$223,025
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	$7,434	$14,868	$22,302	$29,736	$37,170	$74,341	$223,025

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

39.45%

Payback Period Days

925

Return on Investment

39.45%

2700 Groveton St Alexandria, Virginia, 22306-1732

6 bed • 3 bath • 14 guests

Monthly Rent

Inquire about this property

Contact Agent

Alexandria

Zoning

Laws

$76,683

Annual Revenue

Projected nightly rate is $649/night at 63% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,434

Profit

Revenue

$76,683

Operating Expenses

$21,369

Operating Income

$55,314

Net Effective Rent

$47,880

Profit (Cash Flow)

$7,434

$18,840

Cash Investment

Renos & Furnishing

$14,750

Setup Costs

$4,090

Total

$18,840

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

39.45%

Payback Period Days

925