BNBCalc Short Term Rental Rental Arbitrage Analysis 1145 S Monroe St, Arlington, VA 22204, USA

4 bed • 4.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$188,429

Profit (Cash Flow)

$100,934

Cash on Cash Return

650.1%

Annual Revenue

$188,429

AirDNA projects $737/night at 70% occupancy ($188,429).

BNB Calc projects a 70% occupancy rate, $737 rate per night.

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

Return Metrics

650.13% 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)	$100,933	$201,867	$302,800	$403,734	$504,667	$1,009,335	$3,028,006
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	$100,933	$201,867	$302,800	$403,734	$504,667	$1,009,335	$3,028,006

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

650.13%

Payback Period Days

Return on Investment

650.13%

1145 S Monroe St Arlington, Virginia, 22204-2492

4 bed • 4.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$188,429

Annual Revenue

Projected nightly rate is $737/night at 70% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$100,934

Profit

Revenue

$188,429

Operating Expenses

$35,896

Operating Income

$152,534

Net Effective Rent

$51,600

Profit (Cash Flow)

$100,934

$15,525

Cash Investment

Renos & Furnishing

$11,125

Setup Costs

$4,400

Total

$15,525

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

650.13%

Payback Period Days