BNBCalc Short Term Rental Rental Arbitrage Analysis 510 26th Rd S, Arlington, VA 22202, USA

3 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$129,285

Profit (Cash Flow)

$65,078

Cash on Cash Return

528.0%

Annual Revenue

$129,285

AirDNA projects $321/night at 50% occupancy ($58,621).

BNB Calc projects a 81% occupancy rate, $437 rate per night.

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

Return Metrics

528.01% 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)	$65,078	$130,156	$195,234	$260,313	$325,391	$650,783	$1,952,349
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	$65,078	$130,156	$195,234	$260,313	$325,391	$650,783	$1,952,349

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

528.01%

Payback Period Days

Return on Investment

528.01%

510 26th Rd S Arlington, Virginia, 22202-2506

3 bed • 2.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$129,285

Annual Revenue

Projected nightly rate is $321/night at 50% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$65,078

Profit

Revenue

$129,285

Operating Expenses

$28,207

Operating Income

$101,078

Net Effective Rent

$36,000

Profit (Cash Flow)

$65,078

$12,325

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$3,700

Total

$12,325

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

528.01%

Payback Period Days