BNBCalc.com Rental Arbitrage Analysis Report of 1300 S Cleveland St apt 363, Arlington, VA 22204, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

295.99% 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

295.99%

Payback Period Days

123

Return on Investment

295.99%

Annual Revenue

$95,190

AirDNA projects $314/night at 69% occupancy ($79,133).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,031

Annual Expenses

$24,375

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,353

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$793

Management & Platform Fees

$238

Platform Fee (i.e. Airbnb)

$238

Property Manager Fee

$0

property-location

1300 S Cleveland St Arlington, Virginia, 22204-4848

3 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$95,190

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

295.99%

Payback Period Days

123