BNBCalc.com Rental Arbitrage Analysis Report of 1221 South Eads Street, Arlington, VA, USA

1 bed • 1 bath • 4 guests • $2,100

BNB

Calc

Return Metrics

-90.78% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-90.78%

Payback Period Days

0

Return on Investment

-90.78%

Annual Revenue

$36,028

AirDNA projects $274/night at 36% occupancy ($36,027).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,390

Annual Expenses

$16,684

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$860

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$300

Management & Platform Fees

$90

Platform Fee (i.e. Airbnb)

$90

Property Manager Fee

$0

1221 South Eads Street Arlington, Virginia, 22202-4729

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

$36,028

Profit (Cash Flow)

-$5,856

No payback period

Cash on Cash Return

-90.8%

Annual Revenue

$36,028

AirDNA projects $274/night at 36% occupancy ($36,028)

Occupancy Rate

Avg Daily Rate

Return Metrics

-90.78% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-90.78%

Payback Period Days

0