BNBCalc Short Term Rental Rental Arbitrage Analysis 1100 N Fayette St, Alexandria, VA 22314, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

a.s.accommodations1@gmail.com

Annual Revenue

$65,744

Profit (Cash Flow)

$28,997

Cash on Cash Return

449.6%

Annual Revenue

$65,744

AirDNA projects $240/night at 73% occupancy ($63,990).

BNB Calc projects a 100% occupancy rate, $180 rate per night.

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

Return Metrics

449.56% 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)	$28,997	$57,994	$86,991	$115,988	$144,986	$289,972	$869,916
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	$28,997	$57,994	$86,991	$115,988	$144,986	$289,972	$869,916

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

449.56%

Payback Period Days

Return on Investment

449.56%

1100 N Fayette St Alexandria, Virginia, 22314-1379

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Alexandria

Zoning

Laws

$65,744

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$28,997

Profit

Revenue

$65,744

Operating Expenses

$15,747

Operating Income

$49,997

Net Effective Rent

$21,000

Profit (Cash Flow)

$28,997

$6,450

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,200

Total

$6,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

449.56%

Payback Period Days