BNBCalc Short Term Rental Rental Arbitrage Analysis 2350 26th Ct S, Arlington, VA 22206, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$45,761

Profit (Cash Flow)

$6,464

Cash on Cash Return

104.6%

Annual Revenue

$45,761

AirDNA projects $187/night at 67% occupancy ($45,761).

BNB Calc projects a 67% occupancy rate, $187 rate per night.

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

Return Metrics

104.61% 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)	$6,464	$12,928	$19,393	$25,857	$32,322	$64,644	$193,933
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	$6,464	$12,928	$19,393	$25,857	$32,322	$64,644	$193,933

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

104.61%

Payback Period Days

349

Return on Investment

104.61%

2350 26th Ct S Arlington, Virginia, 22206-3000

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$45,761

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,464

Profit

Revenue

$45,761

Operating Expenses

$17,349

Operating Income

$28,412

Net Effective Rent

$21,948

Profit (Cash Flow)

$6,464

$6,179

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,929

Total

$6,179

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

104.61%

Payback Period Days

349