BNBCalc.com Rental Arbitrage Analysis Report of 1420 W Abingdon Dr, Alexandria, VA 22314, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

265.74% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

265.74%

Payback Period Days

137

Return on Investment

265.74%

Annual Revenue

$63,151

AirDNA projects $247/night at 70% occupancy ($63,150).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,684

Annual Expenses

$20,210

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,086

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$526

Management & Platform Fees

$158

Platform Fee (i.e. Airbnb)

$158

Property Manager Fee

$0

property-location

1420 W Abingdon Dr Alexandria, Virginia, 22314

2 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$63,151

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

265.74%

Payback Period Days

137