BNBCalc Short Term Rental Rental Arbitrage Analysis 5028 9th St S Arlington VA 22204

3 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$73,414

Profit (Cash Flow)

$10,506

Cash on Cash Return

85.1%

Annual Revenue

$73,414

AirDNA projects $258/night at 61% occupancy ($57,482).

BNB Calc projects a 67% occupancy rate, $300 rate per night.

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

Return Metrics

85.09% 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)	$10,506	$21,012	$31,518	$42,024	$52,531	$105,062	$315,186
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	$10,506	$21,012	$31,518	$42,024	$52,531	$105,062	$315,186

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

85.09%

Payback Period Days

429

Return on Investment

85.09%

5028 S 9th St Arlington, VA, 22204

3 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,300

Zestimate

$73,414

Annual Revenue

Projected nightly rate is $258/night at 61% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,506

Profit

Revenue

$73,414

Operating Expenses

$20,944

Operating Income

$52,470

Net Effective Rent

$41,964

Profit (Cash Flow)

$10,506

$12,347

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$3,597

Total

$12,347

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

85.09%

Payback Period Days

429

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

752 sqft

Year built:

1989

Size:

1,488 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
842 S Dinwiddie St	3	3	1,044	-	3,529	1955	$650,000	48
5023 9th St S	-	2	992	-	1,086	1989	$567,000	286
5006 8th Rd S	3	2	1,044	-	3,500	1956	$300,000	-
5065 9th St S	3	3	992	-	752	1989	$555,000	41
5049 9th St S	2	3	1,002	-	752	1989	$545,500	-
5043 9th St S	2	3	1,018	-	752	1989	$540,000	-
5025 9th St S	2	3	992	-	1,024	1989	$550,000	-
5071 9th St S	3	3	992	-	752	1989	$550,000	-
5031 9th St S	2	3	992	-	887	1989	$551,000	-
814 S Dinwiddie St	3	2	1,044	-	3,500	1956	$580,000	-

Property Details

MLS Status: N/A

Property Use: Townhouse

Stories: 2

Lot size: 752 sqft

Building area: 1,488 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RA14-26

Land Use: Residential

Parcel Number: 22-014-147

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $529,000

County Est. Land Value: $400,000

Assessed Land Value: $400,000

County Est. Structure Value: $129,000

Market Estimate: $524,043

Sale history

Date	Sale Price	% Financed	Buyer
07/14/10	$370,000	80%	Uthan R Pillai
03/09/05	$402,500	100%	Peter Zafros

Ownership

Name: Uthan R Pillai

Owner Occupied: Yes

Owner Mailing Address: 5028 9th St S, Arlington, Va 22204

Years Owned: 158

Home Equity: $152,600

Mortgage Balance Remaining: $371,200

Financed amount: 100%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Carlin Springs Elementary School with 3/10 star rating
Middle School: Kenmore Middle School with 6/10 star rating
High School: Washington Lee High School with 5/10 star rating