BNBCalc Short Term Rental Rental Arbitrage Analysis 1201 S Ross St, Arlington, VA 22204, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Report by:

a.s.accommodations1@gmail.com

Annual Revenue

$40,805

Profit (Cash Flow)

-$8,300

Cash on Cash Return

-89.2%

Annual Revenue

$40,805

AirDNA projects $196/night at 57% occupancy ($40,805).

BNB Calc projects a 56.99999999999999% occupancy rate, $196 rate per night.

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

Return Metrics

-89.24% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,299	-$16,599	-$24,898	-$33,198	-$41,497	-$82,995	-$248,987
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	-$8,299	-$16,599	-$24,898	-$33,198	-$41,497	-$82,995	-$248,987

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-89.24%

Payback Period Days

Return on Investment

-89.24%

1201 S Ross St Arlington, Virginia, 22204

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$40,805

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$8,300

Profit

Revenue

$40,805

Operating Expenses

$16,705

Operating Income

$24,100

Net Effective Rent

$32,400

Profit (Cash Flow)

-$8,300

$9,300

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,800

Total

$9,300

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-89.24%

Payback Period Days