BNBCalc.com Rental Arbitrage Analysis Report of 3313 Groveton St, Alexandria, VA 22306, USA

6 bed • 4 bath • 12 guests • $0

BNB

Calc

Return Metrics

349.85% 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

349.85%

Payback Period Days

104

Return on Investment

349.85%

Annual Revenue

$154,681

AirDNA projects $605/night at 70% occupancy ($154,680).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,676

Annual Expenses

$32,109

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,849

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,289

Management & Platform Fees

$387

Platform Fee (i.e. Airbnb)

$387

Property Manager Fee

$0

property-location

3313 Groveton St Alexandria, Virginia, 22306-1520

6 bed • 4 bath • 12 guests • $4,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$154,681

Profit (Cash Flow)

$68,572

Payback in 104 days

Cash on Cash Return

349.9%

Annual Revenue

$154,681

AirDNA projects $605/night at 70% occupancy ($154,680).

Occupancy Rate

Avg Daily Rate

Return Metrics

349.85% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

349.85%

Payback Period Days

104