BNBCalc Short Term Rental Rental Arbitrage Analysis 3709 Edison St, Alexandria, VA 22305, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Report by:

a.s.accommodations1@gmail.com

Annual Revenue

$108,225

Profit (Cash Flow)

$49,156

Cash on Cash Return

431.2%

Annual Revenue

$108,225

AirDNA projects $316/night at 54% occupancy ($62,325).

BNB Calc projects a 83% occupancy rate, $357 rate per night.

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

Return Metrics

431.19% 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)	$49,156	$98,312	$147,468	$196,624	$245,780	$491,561	$1,474,684
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	$49,156	$98,312	$147,468	$196,624	$245,780	$491,561	$1,474,684

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

431.19%

Payback Period Days

Return on Investment

431.19%

3709 Edison St Alexandria, Virginia, 22305-2422

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$108,225

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$49,156

Profit

Revenue

$108,225

Operating Expenses

$25,469

Operating Income

$82,756

Net Effective Rent

$33,600

Profit (Cash Flow)

$49,156

$11,400

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,900

Total

$11,400

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

431.19%

Payback Period Days