BNBCalc.com Rental Arbitrage Analysis Report of 701 Bashford Ln, Alexandria, VA 22314, USA

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Return Metrics

-105.19% 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

-105.19%

Payback Period Days

0

Return on Investment

-105.19%

Annual Revenue

$53,731

AirDNA projects $313/night at 47% occupancy ($53,731).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,582

Annual Expenses

$18,985

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,008

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$448

Management & Platform Fees

$134

Platform Fee (i.e. Airbnb)

$134

Property Manager Fee

$0

property-location

701 Bashford Ln Alexandria, Virginia, 22314-1307

3 bed • 2 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$53,731

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-105.19%

Payback Period Days

0