BNBCalc.com Rental Arbitrage Analysis Report of 2628 S Uhle St, Arlington, VA 22206, USA

2 bed • 1.5 bath • 4 guests • $0

BNB

Calc

Return Metrics

91.73% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

91.73%

Payback Period Days

398

Return on Investment

91.73%

Annual Revenue

$62,194

AirDNA projects $258/night at 66% occupancy ($62,193).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,674

Annual Expenses

$20,085

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,078

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$518

Management & Platform Fees

$155

Platform Fee (i.e. Airbnb)

$155

Property Manager Fee

2628 S Uhle St Arlington, Virginia, 22206-2915

2 bed • 1.5 bath • 4 guests • $2,800

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$62,194

Profit (Cash Flow)

$8,509

Payback in 398 days

Cash on Cash Return

91.7%

Annual Revenue

$62,194

AirDNA projects $258/night at 66% occupancy ($62,193).

Occupancy Rate

Avg Daily Rate

Return Metrics

91.73% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

91.73%

Payback Period Days

398