BNBCalc Short Term Rental Rental Arbitrage Analysis 3110 10th St N, Arlington, VA 22201, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$63,859

Profit (Cash Flow)

-$5,023

Cash on Cash Return

-38.4%

Annual Revenue

$63,859

AirDNA projects $282/night at 61% occupancy ($62,829).

BNB Calc projects a 62% occupancy rate, $282 rate per night.

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

Return Metrics

-38.43% 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)	-$5,023	-$10,046	-$15,070	-$20,093	-$25,117	-$50,234	-$150,703
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	-$5,023	-$10,046	-$15,070	-$20,093	-$25,117	-$50,234	-$150,703

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-38.43%

Payback Period Days

Return on Investment

-38.43%

3110 10th St N Arlington, Virginia, 22201-2108

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$63,859

Annual Revenue

Projected nightly rate is $282/night at 61% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,023

Profit

Revenue

$63,859

Operating Expenses

$19,702

Operating Income

$44,158

Net Effective Rent

$49,181

Profit (Cash Flow)

-$5,023

$13,071

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$4,571

Total

$13,071

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-38.43%

Payback Period Days