BNBCalc Short Term Rental Rental Arbitrage Analysis 927 N Alfred St, Alexandria, VA 22314, USA

3 bed • 3.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$84,006

Profit (Cash Flow)

$17,285

Cash on Cash Return

128.3%

Annual Revenue

$84,006

AirDNA projects $502/night at 75% occupancy ($137,514).

BNB Calc projects a 46% occupancy rate, $500 rate per night.

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

Return Metrics

128.27% 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)	$17,285	$34,570	$51,855	$69,141	$86,426	$172,853	$518,559
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	$17,285	$34,570	$51,855	$69,141	$86,426	$172,853	$518,559

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

128.27%

Payback Period Days

284

Return on Investment

128.27%

927 N Alfred St Alexandria, Virginia, 22314-2555

3 bed • 3.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Alexandria

Zoning

Laws

$84,006

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,285

Profit

Revenue

$84,006

Operating Expenses

$22,321

Operating Income

$61,685

Net Effective Rent

$44,400

Profit (Cash Flow)

$17,285

$13,475

Cash Investment

Renos & Furnishing

$8,875

Setup Costs

$4,600

Total

$13,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

128.27%

Payback Period Days

284