BNBCalc Short Term Rental Rental Arbitrage Analysis 320 23rd St S, Arlington, VA 22202, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$74,875

Profit (Cash Flow)

$22,541

Cash on Cash Return

245.0%

Annual Revenue

$74,875

AirDNA projects $283/night at 52% occupancy ($53,749).

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

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

Return Metrics

245.01% 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)	$22,541	$45,082	$67,623	$90,165	$112,706	$225,412	$676,238
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	$22,541	$45,082	$67,623	$90,165	$112,706	$225,412	$676,238

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

245.01%

Payback Period Days

149

Return on Investment

245.01%

320 23rd St S Arlington, Virginia, 22202-3738

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$74,875

Annual Revenue

Projected nightly rate is $283/night at 52% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,541

Profit

Revenue

$74,875

Operating Expenses

$21,134

Operating Income

$53,741

Net Effective Rent

$31,200

Profit (Cash Flow)

$22,541

$9,200

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,700

Total

$9,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

245.01%

Payback Period Days

149