BNBCalc Short Term Rental Rental Arbitrage Analysis 1308 21st St S, Arlington, VA 22202, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$63,706

Profit (Cash Flow)

-$10,976

Cash on Cash Return

-67.1%

Annual Revenue

$63,706

AirDNA projects $323/night at 54% occupancy ($63,705).

BNB Calc projects a 54% occupancy rate, $323 rate per night.

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

Return Metrics

-67.13% 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)	-$10,975	-$21,951	-$32,927	-$43,903	-$54,879	-$109,759	-$329,277
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	-$10,975	-$21,951	-$32,927	-$43,903	-$54,879	-$109,759	-$329,277

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-67.13%

Payback Period Days

Return on Investment

-67.13%

1308 21st St S Arlington, Virginia, 22202-1556

4 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$63,706

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$10,976

Profit

Revenue

$63,706

Operating Expenses

$19,682

Operating Income

$44,024

Net Effective Rent

$55,000

Profit (Cash Flow)

-$10,976

$16,350

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$5,600

Total

$16,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-67.13%

Payback Period Days