BNBCalc.com Rental Arbitrage Analysis Report of 1200 N Stafford St, Arlington, VA 22201, USA

4 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Return Metrics

16.16% cash on cash return is a great return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.16%

Payback Period Days

2259

Return on Investment

16.16%

Annual Revenue

$80,788

AirDNA projects $303/night at 73% occupancy ($80,788).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,875

Annual Expenses

$22,502

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,233

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$673

Management & Platform Fees

$202

Platform Fee (i.e. Airbnb)

$202

Property Manager Fee

1200 N Stafford St Arlington, Virginia, 22201-4807

4 bed • 2.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$80,788

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

16.16%

Payback Period Days

2259