BNBCalc Short Term Rental Rental Arbitrage Analysis 2201 Wilson Blvd, Arlington, VA, 22201

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$46,722

Profit (Cash Flow)

-$1,448

Cash on Cash Return

-33.3%

Annual Revenue

$46,722

AirDNA projects $152/night at 76% occupancy ($42,192). Airbtics projects $164/night at 78% occupancy ($46,722). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 78% occupancy rate, $164 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,005	$48,890	$65,148	$87,364
Occupancy	68%	85%	91%	97%
Nightly Rate	$130	$153	$190	$238

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sojourn \|Courtland Towers \| Great Views	$57,024	$166	89%	1	1	2	$109	✅	❌	❌	Y / Y	⭐️ 5 (79)
Sojourn \| Courtland Towers	$77,580	$246	83%	1	1	1	$109	❌	❌	❌	Y / Y	⭐️ 5 (71)
Lyon Village Private Flat	$51,281	$148	94%	1	1	3	$40	❌	❌	❌	Y / Y	⭐️ 5 (39)
Sojourn \| Courtland Towers	$57,926	$175	87%	1	1	4	$125	✅	❌	❌	Y / Y	⭐️ 5 (92)
1 BDRM Beaut-5 min walk to Metro/10 min from DC	$54,530	$149	97%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (137)
Perfect Executive Studio at Clarendon	$47,788	$142	89%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Entire, private, cozy carriage house with parking	$43,380	$131	89%	1	1	4	$140	❌	❌	✅	Y / Y	⭐️ 5 (78)
Gorgeous 1 Bedroom @Clarendon W/Gym&Rooftop	$53,118	$165	85%	1	1	2	$99	✅	❌	❌	Y / Y	⭐️ 4.5 (36)
Private Sunny Cottage with King Bed + Yard / Patio	$46,320	$258	46%	1	1	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (212)
National at Courthouse Towers - One Bedroom	$49,279	$219	61%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (3)
Charming 1BR \| 5 Min to DC & Georgetown \| Gym	$66,115	$173	98%	1	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (70)
1BR Central APT - minutes to DC!	$34,805	$112	81%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (38)
Charming & Private Studio - Walk to Rosslyn Metro	$41,773	$129	86%	1	1	1	$40	❌	❌	✅	Y / Y	⭐️ 4.5 (185)
Central 1BR Apt mins to DC	$31,014	$111	73%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (80)
2mins walk to METRO and Restaurants-Private Apt	$38,935	$150	68%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (106)
Sojourn \| Courtland Towers	$53,028	$185	74%	1	1	1	$109	❌	❌	❌	Y / Y	⭐️ 5 (34)
Nice and Cozy Entire Apartment located in Rosslyn!	$30,476	$121	68%	1	1	3	$25	❌	❌	✅	Y / Y	⭐️ 4.8 (57)
CLARENDON,SUPRLOCATION,8ppl,PRIVATE,METRO,PARK	$35,126	$207	44%	1	1	1	$149	❌	❌	❌	Y / Y	⭐️ 5 (186)
Centrally located 1BR-mins to DC	$37,760	$126	80%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Elegant 1BR \| 5 Min to DC & Georgetown \| Gym	$63,832	$165	96%	1	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (66)
Quiet Spacious Apartment Near Clarendon Metro	$25,176	$93	73%	1	1	5	$50	❌	❌	❌	N / Y	⭐️ 5 (158)
4beds&walk2metro&freeparking&&byDC&PrivateEntrance	$25,626	$204	33%	1	1	1	$69	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Apartment Just 10 Minutes Away to Airport	$86,313	$238	97%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (19)
NearDc&PrivateEntrance&Walk2Metro&FreeParking&4bed	$25,297	$208	32%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (19)
Unwind in Style: Stunning Apartment at Arlington	$51,854	$143	94%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
RentDittmar-Courtland Towers	$48,092	$180	73%	1	1	2	$0	✅	❌	❌	Y / N	⭐️ 5 (31)
Modern CourtHouse Charm High Rise on Metro Stop	$53,415	$149	97%	1	1	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (37)
Central 1BR Apt - Walk to Metro!	$44,357	$139	83%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Peaceful & Relaxing Apt For Your Trip!	$56,962	$166	91%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
1BR Apartment - walk to metro!	$31,568	$125	69%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Amazing studio front the Barton Park at Clarendon	$51,968	$156	87%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 3 (4)
Blueground \| Clarendon, gym & doorman, nr metro	$64,086	$206	85%	1	1	31	$395	✅	❌	❌	Y / Y	⭐️ 0 (0)
Charming & Cozy 1-Bed Near DC	$54,168	$148	100%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Cozy House . 5 mins walk to Metro . Free Parking	$51,485	$243	57%	1	1	5	$100	❌	❌	✅	Y / Y	⭐️ 5 (6)
Cozy Apartment	$39,405	$124	85%	1	1	1	$39	✅	❌	❌	Y / N	⭐️ 4.5 (9)
Elegant and modern stay	$89,670	$245	100%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 0 (2)
Contemporary Apt by Barton Park	$46,774	$142	90%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Walk Everywhere/1 bed/1 bath condo/garage parking	$17,744	$101	48%	1	1	90	$50	✅	❌	✅	Y / Y	⭐️ 5 (24)
Cozy House at Prime Location	$46,658	$186	68%	1	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Stay close to DC and save money!	$37,245	$106	96%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 4.5 (10)

Return Metrics

-33.28% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,447	-$2,895	-$4,343	-$5,791	-$7,239	-$14,478	-$43,435
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	-$1,447	-$2,895	-$4,343	-$5,791	-$7,239	-$14,478	-$43,435

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-33.28%

Payback Period Days

Return on Investment

-33.28%

2201 Wilson Blvd Arlington, Virginia, 22201

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$46,722

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $152/night at 76% occupancy.Projected nightly rate is $164/night at 78% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$47,973

Avg annual revenue

78%

Avg occupancy rate

$164

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

$15k

$40k

$65k

$90k

-$1,448

Profit

Revenue

$46,722

Operating Expenses

$18,074

Operating Income

$28,648

Net Effective Rent

$30,096

Profit (Cash Flow)

-$1,448

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-33.28%

Payback Period Days