BNBCalc.com Rental Arbitrage Analysis Report of 3201 Landover St, Alexandria, VA 22305, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

362.29% 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

362.29%

Payback Period Days

100

Return on Investment

362.29%

Annual Revenue

$75,989

AirDNA projects $285/night at 73% occupancy ($75,989).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,823

Annual Expenses

$21,879

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,193

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$633

Management & Platform Fees

$190

Platform Fee (i.e. Airbnb)

$190

Property Manager Fee

$0

property-location

3201 Landover St Alexandria, Virginia, 22305-1944

2 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$75,989

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

362.29%

Payback Period Days

100