BNBCalc Short Term Rental Rental Arbitrage Analysis 916 Pendleton St, Alexandria, VA 22314, USA

3 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Report by:

a.s.accommodations1@gmail.com

Annual Revenue

$85,120

Profit (Cash Flow)

$19,454

Cash on Cash Return

157.8%

Annual Revenue

$85,120

AirDNA projects $395/night at 59% occupancy ($85,120).

BNB Calc projects a 59% occupancy rate, $395 rate per night.

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

Return Metrics

157.84% 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)	$19,454	$38,908	$58,363	$77,817	$97,272	$194,544	$583,634
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	$19,454	$38,908	$58,363	$77,817	$97,272	$194,544	$583,634

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

157.84%

Payback Period Days

231

Return on Investment

157.84%

916 Pendleton St Alexandria, Virginia, 22314-1835

3 bed • 2.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Alexandria

Zoning

Laws

$85,120

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,454

Profit

Revenue

$85,120

Operating Expenses

$22,466

Operating Income

$62,654

Net Effective Rent

$43,200

Profit (Cash Flow)

$19,454

$12,325

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$3,700

Total

$12,325

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

157.84%

Payback Period Days

231