BNBCalc.com Rental Arbitrage Analysis Report of 2827 24th Rd S, Arlington, VA 22206, USA

3 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Return Metrics

653.62% 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

653.62%

Payback Period Days

55

Return on Investment

653.62%

Annual Revenue

$164,568

AirDNA projects $327/night at 69% occupancy ($82,410).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,783

Annual Expenses

$33,394

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,931

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,371

Management & Platform Fees

$411

Platform Fee (i.e. Airbnb)

$411

Property Manager Fee

$0

property-location

2827 24th Rd S Arlington, Virginia, 22206

3 bed • 2.5 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$164,568

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

653.62%

Payback Period Days

55