BNBCalc.com Rental Arbitrage Analysis Report of 1100 N Fayette St, Alexandria, VA 22314, USA

1 bed • 1 bath • 4 guests • $2,100

BNB

Calc

Return Metrics

449.56% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

449.56%

Payback Period Days

81

Return on Investment

449.56%

Annual Revenue

$65,744

AirDNA projects $240/night at 73% occupancy ($63,990).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,312

Annual Expenses

$15,747

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$758

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$548

Management & Platform Fees

$164

Platform Fee (i.e. Airbnb)

$164

Property Manager Fee

$0

1100 N Fayette St Alexandria, Virginia, 22314-1379

1 bed • 1 bath • 4 guests • $2,100

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$65,744

Profit (Cash Flow)

$28,997

Payback in 81 days

Cash on Cash Return

449.6%

Annual Revenue

$65,744

AirDNA projects $240/night at 73% occupancy ($63,991)

Occupancy Rate

Avg Daily Rate

Return Metrics

449.56% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

449.56%

Payback Period Days

81