BNBCalc Short Term Rental Rental Arbitrage Analysis 140 S Van Dorn St, Alexandria, VA 22304, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$22,539

Profit (Cash Flow)

-$12,691

Cash on Cash Return

-149.3%

Annual Revenue

$22,539

AirDNA projects $121/night at 51% occupancy ($22,539).

BNB Calc projects a 51% occupancy rate, $121 rate per night.

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

Return Metrics

-149.3% 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)	-$12,690	-$25,381	-$38,072	-$50,763	-$63,454	-$126,908	-$380,726
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	-$12,690	-$25,381	-$38,072	-$50,763	-$63,454	-$126,908	-$380,726

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-149.3%

Payback Period Days

Return on Investment

-149.3%

140 S Van Dorn St Alexandria, Virginia, 22304

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Alexandria

Zoning

Laws

$22,539

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$12,691

Profit

Revenue

$22,539

Operating Expenses

$14,330

Operating Income

$8,209

Net Effective Rent

$20,900

Profit (Cash Flow)

-$12,691

$8,500

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,000

Total

$8,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-149.3%

Payback Period Days