BNBCalc Short Term Rental Rental Arbitrage Analysis 701 Bashford Ln, Alexandria, VA 22314, USA

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$53,731

Profit (Cash Flow)

-$12,654

Cash on Cash Return

-100.4%

Annual Revenue

$53,731

AirDNA projects $313/night at 47% occupancy ($53,731).

BNB Calc projects a 47% occupancy rate, $313 rate per night.

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

Return Metrics

-100.42% 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)	-$12,653	-$25,307	-$37,961	-$50,615	-$63,269	-$126,539	-$379,619
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	-$12,653	-$25,307	-$37,961	-$50,615	-$63,269	-$126,539	-$379,619

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-100.42%

Payback Period Days

Return on Investment

-100.42%

701 Bashford Ln Alexandria, Virginia, 22314-1307

3 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Alexandria

Zoning

Laws

$53,731

Annual Revenue

Projected nightly rate is $313/night at 47% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$12,654

Profit

Revenue

$53,731

Operating Expenses

$18,385

Operating Income

$35,346

Net Effective Rent

$48,000

Profit (Cash Flow)

-$12,654

$12,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$4,100

Total

$12,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-100.42%

Payback Period Days