BNBCalc.com Rental Arbitrage Analysis Report of 2700 Groveton St, Alexandria, VA 22306, USA

6 bed • 3 bath • 14 guests • $0

BNB

Calc

Return Metrics

36.27% 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

36.27%

Payback Period Days

1006

Return on Investment

36.27%

Annual Revenue

$76,683

AirDNA projects $649/night at 63% occupancy ($149,337).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,831

Annual Expenses

$21,969

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,199

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$639

Management & Platform Fees

$192

Platform Fee (i.e. Airbnb)

$192

Property Manager Fee

$0

property-location

2700 Groveton St Alexandria, Virginia, 22306-1732

6 bed • 3 bath • 14 guests

Agent

Inquire about this property

Contact Agent

$76,683

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

36.27%

Payback Period Days

1006