BNBCalc Short Term Rental Rental Arbitrage Analysis 1300 Army Navy Dr, Arlington, VA, 22202

2 bed • 2 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$62,997

Profit (Cash Flow)

$42,808

Cash on Cash Return

648.6%

Annual Revenue

$62,997

AirDNA projects $268/night at 56% occupancy ($54,815). Airbtics projects $224/night at 77% occupancy ($62,997). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 77% occupancy rate, $224 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,446	$65,223	$84,708	$102,095
Occupancy	72%	81%	86%	92%
Nightly Rate	$161	$210	$258	$291

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern English Apt, open concept & Free Parking	$59,586	$275	57%	2	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (63)
Pentagon King 2BR•Garage•Gym\|Mins to DC/Metro/Mall	$46,514	$231	53%	2	2	3	$100	✅	❌	✅	Y / Y	⭐️ 5 (30)
FREE Parking \| Walk to METRO! Arlington 2 BR House	$53,850	$169	84%	2	1	1	$118	❌	❌	❌	Y / Y	⭐️ 5 (107)
Wonderful 2/2 Apt in pentagon City with Gym	$50,052	$161	79%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.7 (39)
Met Park 2BR•Playground•Costco•5 min to DC/Metro	$72,282	$317	61%	2	2	3	$100	✅	❌	✅	Y / Y	⭐️ 5 (37)
Gorgeous Apt with Rooftop City View @Pentagon City	$50,266	$162	79%	2	1.5	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Luxurious 2-bedroom apt in Arlington, VA, USA	$92,720	$739	32%	2	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
Spacious Apt Near the Airport in Pentagon City	$51,420	$177	73%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.4 (27)
Pentagon City Homestay / Parking available	$45,043	$147	77%	2	1	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (136)
UrbanDelight Crystal City Mins to DC Free Parking	$88,677	$256	92%	2	2	1	$130	✅	❌	✅	Y / Y	⭐️ 5 (101)
Modern 2BR \| Metro \| Free Parking \| Gym & Pool	$60,520	$166	94%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (68)
Amazing 2BR Apartment @Crystal City WRooftop	$73,828	$207	93%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (67)
Stylish 2BR Near DC \| Free Parking, Gym & Pool	$59,978	$159	96%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (69)
Fantastic 2/2 Apt @Pentagon City	$53,755	$167	81%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.5 (68)
NEW! CozyGram DLuxe-WiFi-DCA-Amazon HQ	$70,564	$284	66%	2	1	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (56)
Great Stay Near Pentagon City	$56,810	$174	83%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
Fantastic 1 BR Apt + Den @Crystal City With Gym	$47,920	$146	84%	2	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.3 (31)
Spacious 2BR \| 5 Min to DC \| Free Parking + Gym	$52,992	$156	87%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (67)
Modern Apt Near Metro \| Free Parking, Pool, Gym	$94,445	$289	85%	2	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (81)
Wonderful 2BR Apartment @Crystal City WRooftop	$73,842	$216	90%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (100)
Luxury Retreat Min to DC\|Free Parking\|Metro\|Family	$130,151	$374	92%	2	2	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (68)
Fantastic Apt 2 Bedrooms With Gym @Pentagon City	$45,070	$148	77%	2	1	2	$140	✅	❌	❌	Y / Y	⭐️ 4.6 (28)
Fantastic Apartment at Crystal City	$55,656	$161	90%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (50)
Exclusive Condo with Stunning Views @Crystal City	$63,072	$215	76%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.4 (66)
Spacious 2 Bedrooms Apt @Crystal City With Gym	$49,531	$156	83%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4 (7)
Fantastic 2BR Condo @Crystal City WRooftop	$62,002	$213	74%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (70)
DC Inspired Home - Close to the Monuments and DC!	$63,635	$221	78%	2	2	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (89)
DC Access, Pentagon City Charm	$49,970	$163	76%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (54)
Pentagon City Urban Getaway	$75,297	$227	86%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.5 (40)
Crystal City Gem: Fantastic 2BR Condo with Gym	$54,720	$170	83%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Modern 2BR•King Bed•AC•Gym•5 min to DC/Metro/Mall	$84,201	$358	63%	2	1	3	$100	✅	❌	✅	Y / Y	⭐️ 5 (29)
Fantastic 2/1 BR Apt in Pentagon City	$56,998	$165	89%	2	1	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (68)
Pentagon City Retreat w/ Comfort	$89,140	$284	82%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.5 (51)
Cozy 2 Bedrooms queen suite/free parking/walkable	$43,490	$117	100%	2	2	1	$86	❌	❌	❌	Y / Y	⭐️ 5 (123)
Urban Charm: 2BR Modern Retreat Close to Downtown	$59,352	$264	58%	2	2	3	$129	✅	❌	❌	Y / Y	⭐️ 5 (12)
2BR Arlington Gem: Stylish & Conveniently Located	$49,413	$238	53%	2	2	3	$129	✅	❌	❌	Y / Y	⭐️ 5 (23)
Arlington 2BR: Modern Comfort Meets City Life	$48,192	$240	51%	2	2	3	$129	✅	❌	❌	Y / Y	⭐️ 5 (18)
Crystal Retreat\|King Bed Gym Free Parking Sleeps 8	$90,962	$284	85%	2	2	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (74)
Exquisite 2 King Beds Parking DC Airport Metro	$61,794	$230	72%	2	1.5	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (46)
Magnificent 2/1 BR Condo @Crystal City With Gym	$49,775	$154	85%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.2 (18)

Return Metrics

648.6% 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)	$42,807	$85,615	$128,422	$171,230	$214,038	$428,076	$1,284,229
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	$42,807	$85,615	$128,422	$171,230	$214,038	$428,076	$1,284,229

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

648.6%

Payback Period Days

Return on Investment

648.6%

1300 Army Navy Dr 1017 Arlington, Virginia, 22202

2 bed • 2 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$62,997

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $268/night at 56% occupancy.Projected nightly rate is $224/night at 77% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$63,437

Avg annual revenue

77%

Avg occupancy rate

$224

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

$40k

$70k

$100k

$130k

$42,808

Profit

Revenue

$62,997

Operating Expenses

$20,190

Operating Income

$42,808

Net Effective Rent

Profit (Cash Flow)

$42,808

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

648.6%

Payback Period Days