BNBCalc Short Term Rental Rental Arbitrage Analysis 1128 N Irving St, Arlington, VA, 22201

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$63,173

Profit (Cash Flow)

$2,160

Cash on Cash Return

49.7%

Annual Revenue

$63,173

AirDNA projects $170/night at 80% occupancy ($49,673). Airbtics projects $166/night at 82% occupancy ($49,717). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 92% occupancy rate, $188 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$41,152	$52,281	$65,226	$76,776
Occupancy	79%	88%	92%	93%
Nightly Rate	$139	$158	$188	$218

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gorgeous 1 Bedroom @Clarendon W/Gym&Rooftop	$54,273	$170	85%	1	1	2	$99	✅	❌	❌	Y / Y	⭐️ 4.3 (34)
Great Apt in the heart of Ballston	$63,284	$182	92%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.6 (72)
Amazing Apt @Ballston With Gym	$51,798	$152	90%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (27)
Perfect for Business Trip at Ballston	$62,878	$189	87%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.3 (54)
Exquisite 1 Bedroom Apt @Ballston W/Gym	$47,816	$136	92%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (61)
Entire, private, cozy carriage house with parking	$41,461	$122	90%	1	1	3	$140	❌	❌	✅	Y / Y	⭐️ 5 (67)
Lyon Village Private Flat	$47,994	$140	93%	1	1	3	$40	❌	❌	❌	Y / Y	⭐️ 5 (24)
Sojourn \| VA Square \| 1 BR	$47,039	$144	86%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (56)
Luxury 1 bedroom apartment with a pool	$47,719	$153	84%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (41)
Comfort & Prime Location: Ideal Stay at Ballston	$58,945	$187	84%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
Quiet Spacious Apartment Near Clarendon Metro	$25,140	$86	79%	1	1	5	$50	❌	❌	❌	N / Y	⭐️ 4.8 (153)
Stylish & Comfortable Apt Located in Ballston	$50,305	$138	94%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (29)
Chic Penthouse \| Ballston \| King Bed	$45,923	$130	93%	1	1	3	$125	✅	✅	✅	Y / Y	⭐️ 4.9 (53)
Private Sunny Cottage with King Bed + Yard / Patio	$47,535	$244	50%	1	1	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (200)
Peace and Harmony	$35,407	$132	71%	1	1	1	$85	❌	❌	❌	N / Y	⭐️ 4.9 (75)
Lovely 1-Bedroom Condo with Pool and City View	$47,258	$159	79%	1	1	2	$90	✅	❌	✅	Y / Y	⭐️ 5 (111)
Mid Century Apartment (1960’s Time Capsule!)	$29,164	$100	77%	1	1	2	$69	❌	❌	❌	Y / Y	⭐️ 4.7 (176)
Sojourn \| Courtland Towers	$54,095	$157	91%	1	1	4	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (82)
CLARENDON,SUPRLOCATION,8ppl,PRIVATE,METRO,PARK	$35,606	$220	42%	1	1	1	$149	❌	❌	❌	Y / Y	⭐️ 4.9 (182)
Luxe 1Bdrm Rooftop DeckGym+Free Garage Parking!	$53,526	$223	63%	1	1	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (5)
Fascinating Apt @Ballston With Gym	$60,178	$184	88%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (63)
Spectacular Condo with Gym @Ballston	$67,650	$191	94%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (46)
Awesome 1 Bedroom Apt @Ballston With Gym	$46,772	$135	90%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (60)
Perfect Location at Ballston With Pool & Gym	$47,669	$134	93%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.7 (13)
Ballston 1BR Condo w Balcony & Access to Pool, Gym	$50,383	$148	89%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.6 (72)
Sojourn \|Courtland Towers \| Great Views	$53,128	$150	92%	1	1	2	$109	✅	❌	❌	Y / Y	⭐️ 5 (67)
Sojourn \| Randolph Towers * NEW	$56,138	$173	85%	1	1	2	$101	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Apartment 7 mins outside of DC	$27,527	$218	33%	1	2	1	$50	✅	❌	✅	Y / Y	⭐️ 4.5 (6)
Modern Apt in Ballston with Pool & Gym	$58,987	$169	92%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (35)
Apartment Just Steps from Ballston Subway Station	$78,782	$231	91%	1	1	2	$99	✅	❌	❌	Y / Y	⭐️ 4.8 (8)
2mins walk to METRO and Restaurants-Private Apt	$43,724	$147	79%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.7 (93)
Modern CourtHouse Charm High Rise on Metro Stop	$46,924	$132	96%	1	1	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (37)
1BRM Arlington/Ballston (free reserved parking!)	$49,642	$187	71%	1	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (24)
Perfect Executive Studio at Clarendon	$49,862	$145	91%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.3 (12)
Stylish 1BR Tower \| Arlington Downtown \| Pool, Gym	$61,660	$168	92%	1	1	2	$130	✅	✅	❌	Y / Y	⭐️ 5 (43)
Modern 1BR Tower \| Arlington Downtown \| Pool, Gym	$78,410	$207	96%	1	1	2	$130	✅	✅	❌	Y / Y	⭐️ 5 (45)
Chic Washington D.C. Themed Private Apartment #AA	$43,176	$157	74%	1	1	2	$49	❌	❌	❌	Y / Y	⭐️ 4.5 (104)
National at Courthouse Towers - One Bedroom	$47,960	$210	62%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (2)
Apartment with Panoramic City view of Ballston	$58,055	$188	82%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (60)
Comfortable and Stylish Apartment at Ballston	$74,448	$217	91%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (17)

Return Metrics

49.65% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,160	$4,320	$6,480	$8,640	$10,800	$21,601	$64,804
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$2,160	$4,320	$6,480	$8,640	$10,800	$21,601	$64,804

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

49.65%

Payback Period Days

735

Return on Investment

49.65%

1128 N Irving St 1E Arlington, Virginia, 22201

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$63,173

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $170/night at 80% occupancy ($49,673.18). Airbtics projects $166/night at 82% occupancy ($49,717).

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$51,206

Avg annual revenue

82%

Avg occupancy rate

$166

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$40k

$60k

$80k

$2,160

Profit

Revenue

$63,173

Operating Expenses

$20,212

Operating Income

$42,960

Net Effective Rent

$40,800

Profit (Cash Flow)

$2,160

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

49.65%

Payback Period Days

735