BNBCalc.com Rental Arbitrage Analysis Report of 3309 20th Rd N, Arlington, VA 22207, USA

5 bed • 3 bath • 12 guests • $0

BNB

Calc

Return Metrics

624.69% 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

624.69%

Payback Period Days

58

Return on Investment

624.69%

Annual Revenue

$210,928

AirDNA projects $489/night at 77% occupancy ($137,525).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,285

Annual Expenses

$39,421

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,318

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,758

Management & Platform Fees

$527

Platform Fee (i.e. Airbnb)

$527

Property Manager Fee

$0

property-location

3309 20th Rd N Arlington, Virginia, 22207-3705

5 bed • 3 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$210,928

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

624.69%

Payback Period Days

58