BNBCalc Short Term Rental Rental Arbitrage Analysis 102 Shooters Ct, Alexandria, VA 22314, USA

3 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Report by:

a.s.accommodations1@gmail.com

Annual Revenue

$77,468

Profit (Cash Flow)

$16,997

Cash on Cash Return

141.9%

Annual Revenue

$77,468

AirDNA projects $303/night at 70% occupancy ($77,468).

BNB Calc projects a 70% occupancy rate, $303 rate per night.

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

Return Metrics

141.94% 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)	$16,997	$33,994	$50,992	$67,989	$84,986	$169,973	$509,921
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	$16,997	$33,994	$50,992	$67,989	$84,986	$169,973	$509,921

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

141.94%

Payback Period Days

257

Return on Investment

141.94%

102 Shooters Ct Alexandria, Virginia, 22314-4649

3 bed • 2.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$77,468

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,997

Profit

Revenue

$77,468

Operating Expenses

$21,471

Operating Income

$55,997

Net Effective Rent

$39,000

Profit (Cash Flow)

$16,997

$11,975

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$3,350

Total

$11,975

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

141.94%

Payback Period Days

257