BNBCalc Short Term Rental Rental Arbitrage Analysis 766 N Howard St, Alexandria, VA 22304, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$32,258

Profit (Cash Flow)

$1,857

Cash on Cash Return

31.3%

Annual Revenue

$32,258

AirDNA projects $138/night at 64% occupancy ($32,258).

BNB Calc projects a 64% occupancy rate, $138 rate per night.

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

Return Metrics

31.29% 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)	$1,856	$3,713	$5,570	$7,427	$9,283	$18,567	$55,702
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	$1,856	$3,713	$5,570	$7,427	$9,283	$18,567	$55,702

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.29%

Payback Period Days

1167

Return on Investment

31.29%

766 N Howard St Alexandria, Virginia, 22304-5455

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Alexandria

Zoning

Laws

$32,258

Annual Revenue

AirDNA projects $138/night at 64% occupancy ($32,258.35).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,857

Profit

Revenue

$32,258

Operating Expenses

$11,394

Operating Income

$20,865

Net Effective Rent

$19,008

Profit (Cash Flow)

$1,857

$5,934

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,684

Total

$5,934

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

31.29%

Payback Period Days

1167