BNBCalc.com Rental Arbitrage Analysis Report of 1308 21st St S, Arlington, VA 22202, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Return Metrics

-70.8% 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

-70.8%

Payback Period Days

0

Return on Investment

-70.8%

Annual Revenue

$63,706

AirDNA projects $323/night at 54% occupancy ($63,705).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,690

Annual Expenses

$20,282

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,091

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$531

Management & Platform Fees

$159

Platform Fee (i.e. Airbnb)

$159

Property Manager Fee

$0

property-location

1308 21st St S Arlington, Virginia, 22202-1556

4 bed • 3 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$63,706

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-70.8%

Payback Period Days

0