BNBCalc.com Rental Arbitrage Analysis Report of 203 W Glendale Ave, Alexandria, VA 22301, USA

5 bed • 2.5 bath • 16 guests • $0

BNB

Calc

Return Metrics

74.15% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

74.15%

Payback Period Days

492

Return on Investment

74.15%

Annual Revenue

$91,318

AirDNA projects $463/night at 54% occupancy ($91,318).

User selected values for this report: 54% occupancy rate, $463 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,939

Annual Expenses

$23,271

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,321

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$761

Management & Platform Fees

$228

Platform Fee (i.e. Airbnb)

$228

Property Manager Fee

$0

property-location

203 W Glendale Ave Alexandria, Virginia, 22301-2452

5 bed • 2.5 bath • 16 guests

Agent

Inquire about this property

Contact Agent

$91,318

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

74.15%

Payback Period Days

492