BNBCalc.com Rental Arbitrage Analysis Report of 525 Montgomery St, Alexandria, VA 22314, USA

2 bed • 2 bath • 6 guests • $3,500

BNB

Calc

Return Metrics

-7.65% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-7.65%

Payback Period Days

0

Return on Investment

-7.65%

Annual Revenue

$55,663

AirDNA projects $254/night at 69% occupancy ($64,012).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,203

Annual Expenses

$14,436

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$674

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$464

Management & Platform Fees

$139

Platform Fee (i.e. Airbnb)

$139

Property Manager Fee

$0

525 Montgomery St Alexandria, Virginia, 22314

2 bed • 2 bath • 6 guests • $3,500

Annual Revenue

$55,663

Profit (Cash Flow)

-$773

No payback period

Cash on Cash Return

-7.7%

Annual Revenue

$55,663

AirDNA projects $254/night at 69% occupancy ($64,013)

Occupancy Rate

Avg Daily Rate

Return Metrics

-7.65% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-7.65%

Payback Period Days

0