BNBCalc.com Rental Arbitrage Analysis Report of 1420 W Abingdon Dr, Alexandria, VA 22314, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

-32.21% 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

-32.21%

Payback Period Days

0

Return on Investment

-32.21%

Annual Revenue

$32,317

AirDNA projects $158/night at 68% occupancy ($39,241).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,350

Annual Expenses

$16,201

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$829

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$269

Management & Platform Fees

$81

Platform Fee (i.e. Airbnb)

$81

Property Manager Fee

$0

property-location

1420 W Abingdon Dr Alexandria, Virginia, 22314

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$32,317

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-32.21%

Payback Period Days

0