BNBCalc Short Term Rental Rental Arbitrage Analysis 2300 24th Rd S, Arlington, VA 22206, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$74,875

Profit (Cash Flow)

$24,941

Cash on Cash Return

226.7%

Annual Revenue

$74,875

AirDNA projects $320/night at 69% occupancy ($80,645).

BNB Calc projects a 100% occupancy rate, $205 rate per night.

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

Return Metrics

226.73% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$24,941	$49,882	$74,823	$99,765	$124,706	$249,412	$748,238
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	$24,941	$49,882	$74,823	$99,765	$124,706	$249,412	$748,238

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

226.73%

Payback Period Days

161

Return on Investment

226.73%

2300 24th Rd S Arlington, Virginia, 22206-2637

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$74,875

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$24,941

Profit

Revenue

$74,875

Operating Expenses

$21,134

Operating Income

$53,741

Net Effective Rent

$28,800

Profit (Cash Flow)

$24,941

$11,000

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,500

Total

$11,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

226.73%

Payback Period Days

161