BNBCalc.com Rental Arbitrage Analysis Report of 3726 18th St N, Arlington, VA 22207, USA

5 bed • 3 bath • 12 guests • $0

BNB

Calc

Return Metrics

150.99% 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

150.99%

Payback Period Days

241

Return on Investment

150.99%

Annual Revenue

$137,032

AirDNA projects $481/night at 78% occupancy ($137,032).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,485

Annual Expenses

$29,814

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,702

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,142

Management & Platform Fees

$343

Platform Fee (i.e. Airbnb)

$343

Property Manager Fee

$0

property-location

3726 18th St N Arlington, Virginia, 22207-3608

5 bed • 3 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$137,032

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

150.99%

Payback Period Days

241