BNBCalc.com Rental Arbitrage Analysis Report of 2403 Richmond Hwy #101, Alexandria, VA 22301, USA

3 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Return Metrics

139.61% 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

139.61%

Payback Period Days

261

Return on Investment

139.61%

Annual Revenue

$81,687

AirDNA projects $122/night at 55% occupancy ($24,507).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,885

Annual Expenses

$22,619

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,241

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$681

Management & Platform Fees

$204

Platform Fee (i.e. Airbnb)

$204

Property Manager Fee

$0

property-location

2403 Richmond Hwy Alexandria, Virginia, 22301

3 bed • 2.5 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$81,687

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

139.61%

Payback Period Days

261