BNBCalc Short Term Rental Rental Arbitrage Analysis 525 Montgomery St, Alexandria, VA 22314, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$55,663

Profit (Cash Flow)

-$773

Cash on Cash Return

-7.7%

Annual Revenue

$55,663

AirDNA projects $254/night at 69% occupancy ($64,012).

BNB Calc projects a 60% occupancy rate, $254 rate per night.

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

Return Metrics

-7.65% 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)	-$773	-$1,546	-$2,319	-$3,092	-$3,865	-$7,730	-$23,190
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	-$773	-$1,546	-$2,319	-$3,092	-$3,865	-$7,730	-$23,190

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.65%

Payback Period Days

Return on Investment

-7.65%

525 Montgomery St Alexandria, Virginia, 22314

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Alexandria

Zoning

Laws

$55,663

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$773

Profit

Revenue

$55,663

Operating Expenses

$14,436

Operating Income

$41,227

Net Effective Rent

$42,000

Profit (Cash Flow)

-$773

$10,100

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$3,600

Total

$10,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-7.65%

Payback Period Days