BNBCalc.com Rental Arbitrage Analysis Report of 3731 S Kemper Rd, Arlington, VA 22206, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

-420.51% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-420.51%

Payback Period Days

0

Return on Investment

-420.51%

Annual Revenue

$0

AirDNA projects $298/night at 61% occupancy ($66,394).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,000

Annual Expenses

$12,000

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$560

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$0

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$0

property-location

3731 S Kemper Rd Arlington, Virginia, 22206-2319

3 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$0

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-420.51%

Payback Period Days

0