BNBCalc.com Rental Arbitrage Analysis Report of 308 N Payne St, Alexandria, VA 22314, USA

4 bed • 3.5 bath • 10 guests • $0

BNB

Calc

Return Metrics

1,302.67% 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

1,302.67%

Payback Period Days

28

Return on Investment

1,302.67%

Annual Revenue

$321,049

AirDNA projects $636/night at 74% occupancy ($171,898).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,478

Annual Expenses

$53,736

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,235

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,675

Management & Platform Fees

$803

Platform Fee (i.e. Airbnb)

$803

Property Manager Fee

$0

property-location

308 N Payne St Alexandria, Virginia, 22314-2404

4 bed • 3.5 bath • 10 guests • $5,400

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$321,049

Profit (Cash Flow)

$213,313

Payback in 28 days

Cash on Cash Return

1302.7%

Annual Revenue

$321,049

AirDNA projects $636/night at 74% occupancy ($171,898).

Occupancy Rate

Avg Daily Rate

Return Metrics

1,302.67% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

1,302.67%

Payback Period Days

28