BNBCalc Short Term Rental Rental Arbitrage Analysis 630 S Columbus St, Alexandria, VA 22314, USA

3 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$91,362

Profit (Cash Flow)

$33,285

Cash on Cash Return

263.6%

Annual Revenue

$91,362

AirDNA projects $463/night at 57% occupancy ($96,391).

BNB Calc projects a 33% occupancy rate, $758 rate per night.

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

Return Metrics

263.64% 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)	$33,285	$66,570	$99,855	$133,140	$166,425	$332,850	$998,551
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	$33,285	$66,570	$99,855	$133,140	$166,425	$332,850	$998,551

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

263.64%

Payback Period Days

138

Return on Investment

263.64%

630 S Columbus St Alexandria, Virginia, 22314-4146

3 bed • 2.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Alexandria

Zoning

Laws

$91,362

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$33,285

Profit

Revenue

$91,362

Operating Expenses

$19,077

Operating Income

$72,285

Net Effective Rent

$39,000

Profit (Cash Flow)

$33,285

$12,625

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$4,000

Total

$12,625

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

263.64%

Payback Period Days

138