BNBCalc.com Rental Arbitrage Analysis Report of 102 Shooters Ct, Alexandria, VA 22314, USA

3 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Return Metrics

136.93% 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

136.93%

Payback Period Days

266

Return on Investment

136.93%

Annual Revenue

$77,468

AirDNA projects $303/night at 70% occupancy ($77,468).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,839

Annual Expenses

$22,071

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,206

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$646

Management & Platform Fees

$194

Platform Fee (i.e. Airbnb)

$194

Property Manager Fee

$0

property-location

102 Shooters Ct Alexandria, Virginia, 22314-4649

3 bed • 2.5 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$77,468

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

136.93%

Payback Period Days

266