BNBCalc Short Term Rental Rental Arbitrage Analysis 2827 24th Rd S, Arlington, VA 22206, USA

3 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$164,568

Profit (Cash Flow)

$83,774

Cash on Cash Return

658.3%

Annual Revenue

$164,568

AirDNA projects $327/night at 69% occupancy ($82,410).

BNB Calc projects a 69% occupancy rate, $653 rate per night.

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

Return Metrics

658.34% 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)	$83,774	$167,548	$251,322	$335,096	$418,870	$837,741	$2,513,224
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	$83,774	$167,548	$251,322	$335,096	$418,870	$837,741	$2,513,224

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

658.34%

Payback Period Days

Return on Investment

658.34%

2827 24th Rd S Arlington, Virginia, 22206

3 bed • 2.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$164,568

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$83,774

Profit

Revenue

$164,568

Operating Expenses

$32,794

Operating Income

$131,774

Net Effective Rent

$48,000

Profit (Cash Flow)

$83,774

$12,725

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$4,100

Total

$12,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

658.34%

Payback Period Days