BNBCalc Short Term Rental Rental Arbitrage Analysis 766 N Howard St, Alexandria, VA 22304, USA

2 bed • 2.5 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$81,457

Profit (Cash Flow)

$37,411

Cash on Cash Return

419.7%

Annual Revenue

$81,457

AirDNA projects $149/night at 74% occupancy ($40,271).

BNB Calc projects a 59% occupancy rate, $378 rate per night.

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

Return Metrics

419.73% 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)	$37,411	$74,822	$112,234	$149,645	$187,056	$374,113	$1,122,340
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	$37,411	$74,822	$112,234	$149,645	$187,056	$374,113	$1,122,340

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

419.73%

Payback Period Days

Return on Investment

419.73%

766 N Howard St Alexandria, Virginia, 22304-5455

2 bed • 2.5 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Alexandria

Zoning

Laws

$81,457

Annual Revenue

Projected nightly rate is $149/night at 74% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$37,411

Profit

Revenue

$81,457

Operating Expenses

$17,789

Operating Income

$63,667

Net Effective Rent

$26,256

Profit (Cash Flow)

$37,411

$8,913

Cash Investment

Renos & Furnishing

$6,625

Setup Costs

$2,288

Total

$8,913

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

419.73%

Payback Period Days