BNBCalc Short Term Rental Rental Arbitrage Analysis 461 N Thomas St, Arlington, VA 22203, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$92,166

Profit (Cash Flow)

$18,444

Cash on Cash Return

122.6%

Annual Revenue

$92,166

AirDNA projects $341/night at 63% occupancy ($78,465).

BNB Calc projects a 74% occupancy rate, $341 rate per night.

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

Return Metrics

122.59% 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)	$18,444	$36,888	$55,332	$73,776	$92,220	$184,441	$553,324
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	$18,444	$36,888	$55,332	$73,776	$92,220	$184,441	$553,324

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

122.59%

Payback Period Days

297

Return on Investment

122.59%

461 N Thomas St Arlington, Virginia, 22203

4 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$92,166

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,444

Profit

Revenue

$92,166

Operating Expenses

$23,382

Operating Income

$68,784

Net Effective Rent

$50,340

Profit (Cash Flow)

$18,444

$15,045

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$4,295

Total

$15,045

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

122.59%

Payback Period Days

297