BNBCalc Short Term Rental Rental Arbitrage Analysis 1220 Bank Alley Northwest, Washington, District of Columbia 20007, United States

4 bed • 3.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$16,735

Profit (Cash Flow)

-$140,840

Cash on Cash Return

-613.0%

Annual Revenue

$16,735

AirDNA projects $589/night at 80% occupancy ($172,102).

BNB Calc projects a 79% occupancy rate, $58 rate per night.

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

Return Metrics

-613.01% 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)	-$140,840	-$281,680	-$422,520	-$563,360	-$704,200	-$1,408,401	-$4,225,203
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	-$140,840	-$281,680	-$422,520	-$563,360	-$704,200	-$1,408,401	-$4,225,203

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-613.01%

Payback Period Days

Return on Investment

-613.01%

1220 Bank Alley NW Washington, District of Columbia, 20007-3209

4 bed • 3.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Washington

Guide

Zoning

Market

Guide

Laws

Market Data

$16,735

Annual Revenue

Projected nightly rate is $589/night at 80% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$140,840

Profit

Revenue

$16,735

Operating Expenses

$13,576

Operating Income

$3,160

Net Effective Rent

$144,000

Profit (Cash Flow)

-$140,840

$22,975

Cash Investment

Renos & Furnishing

$10,875

Setup Costs

$12,100

Total

$22,975

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-613.01%

Payback Period Days

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -