BNBCalc Short Term Rental Rental Arbitrage Analysis 3201 Landover St, Alexandria, VA 22305, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$75,989

Profit (Cash Flow)

$31,514

Cash on Cash Return

369.3%

Annual Revenue

$75,989

AirDNA projects $285/night at 73% occupancy ($75,989).

BNB Calc projects a 73% occupancy rate, $285 rate per night.

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

Return Metrics

369.32% 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)	$31,514	$63,028	$94,543	$126,057	$157,572	$315,144	$945,433
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	$31,514	$63,028	$94,543	$126,057	$157,572	$315,144	$945,433

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

369.32%

Payback Period Days

Return on Investment

369.32%

3201 Landover St Alexandria, Virginia, 22305-1944

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Alexandria

Zoning

Laws

$75,989

Annual Revenue

Projected nightly rate is $285/night at 73% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$31,514

Profit

Revenue

$75,989

Operating Expenses

$21,279

Operating Income

$54,710

Net Effective Rent

$23,196

Profit (Cash Flow)

$31,514

$8,533

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,033

Total

$8,533

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

369.32%

Payback Period Days