BNBCalc Short Term Rental Rental Arbitrage Analysis 3731 S Kemper Rd, Arlington, VA 22206, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

Profit (Cash Flow)

-$48,600

Cash on Cash Return

-415.4%

Annual Revenue

AirDNA projects $298/night at 61% occupancy ($66,394).

BNB Calc projects a 100% occupancy rate, $0 rate per night.

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

Return Metrics

-415.38% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$48,600	-$97,200	-$145,800	-$194,400	-$243,000	-$486,000	-$1,458,000
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	-$48,600	-$97,200	-$145,800	-$194,400	-$243,000	-$486,000	-$1,458,000

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-415.38%

Payback Period Days

Return on Investment

-415.38%

3731 S Kemper Rd Arlington, Virginia, 22206-2319

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$0

Annual Revenue

Projected nightly rate is $298/night at 61% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$48,600

Profit

Revenue

Operating Expenses

$11,400

Operating Income

-$11,400

Net Effective Rent

$37,200

Profit (Cash Flow)

-$48,600

$11,700

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$3,200

Total

$11,700

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-415.38%

Payback Period Days