BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 735 N Alfred St, Alexandria, VA 22314, USA

3 bed • 3.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$104,237

Profit (Cash Flow)

$22,286

Cash on Cash Return

162.4%

Annual Revenue

$104,237

AirDNA projects $453/night at 65% occupancy ($107,546).

BNB Calc projects a 63% occupancy rate, $453 rate per night.

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


Return Metrics

162.37% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$22,286$44,572$66,858$89,144$111,430$222,861$668,585
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$22,286$44,572$66,858$89,144$111,430$222,861$668,585

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

162.37%

Payback Period Days

224

Return on Investment

162.37%

property-location

735 N Alfred St Alexandria, Virginia, 22314-1824

3 bed • 3.5 bath • 10 guests

Agent

Inquire about this property

Contact Agent

Alexandria

Zoning


Laws

$104,237

Annual Revenue


AirDNA projects $453/night at 65% occupancy ($107,546.09).

Top 101% of comparables

Top 101% of comparables


$22,286

Profit

Revenue

$104,237

Operating Expenses

$24,951

Operating Income

$79,286

Net Effective Rent

$57,000

Profit (Cash Flow)

$22,286

$13,725

Cash Investment

Renos & Furnishing

$8,875

Setup Costs

$4,850

Total

$13,725

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

162.37%

Payback Period Days

224