BNBCalc.com Rental Arbitrage Analysis Report of 1201 S Ross St, Arlington, VA 22204, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

-95.69% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-95.69%

Payback Period Days

0

Return on Investment

-95.69%

Annual Revenue

$40,805

AirDNA projects $196/night at 57% occupancy ($40,805).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,442

Annual Expenses

$17,305

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$900

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$340

Management & Platform Fees

$102

Platform Fee (i.e. Airbnb)

$102

Property Manager Fee

$0

property-location

1201 S Ross St Arlington, Virginia, 22204

2 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$40,805

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-95.69%

Payback Period Days

0