BNBCalc.com Rental Arbitrage Analysis Report of 5232 Leeward Ln, Alexandria, VA 22315, USA

4 bed • 3.5 bath • 8 guests • $0

BNB

Calc

Return Metrics

18.18% cash on cash return is a great return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

18.18%

Payback Period Days

2008

Return on Investment

18.18%

Annual Revenue

$56,704

AirDNA projects $225/night at 69% occupancy ($56,704).

User selected values for this report: 69% occupancy rate, $225 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,564

Annual Expenses

$18,772

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,033

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$473

Management & Platform Fees

$142

Platform Fee (i.e. Airbnb)

$142

Property Manager Fee

$0

property-location

5232 Leeward Ln Alexandria, Virginia, 22315-3943

4 bed • 3.5 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$56,704

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

18.18%

Payback Period Days

2008