BNBCalc.com Rental Arbitrage Analysis Report of 2430 13th Ct N, Arlington, VA 22201, USA

3 bed • 3.5 bath • 8 guests • $0

BNB

Calc

Return Metrics

0.49% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.49%

Payback Period Days

74531

Return on Investment

0.49%

Annual Revenue

$82,837

AirDNA projects $281/night at 63% occupancy ($64,659).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,897

Annual Expenses

$22,769

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,250

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$690

Management & Platform Fees

$207

Platform Fee (i.e. Airbnb)

$207

Property Manager Fee

$0

property-location

2430 13th Ct N Arlington, Virginia, 22201-5861

3 bed • 3.5 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$82,837

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

0.49%

Payback Period Days

74531