BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2423 Menokin Dr 11, Alexandria, VA, 22302

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$35,765

Profit (Cash Flow)

-$4,885

Cash on Cash Return

-76.9%

Annual Revenue

$35,765

AirDNA projects $153/night at 64% occupancy ($35,764). Airbtics projects $195/night at 68% occupancy ($48,431). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 64% occupancy rate, $153 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,353$47,964$66,328$85,528
Occupancy57%71%80%88%
Nightly Rate$144$181$219$257

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Spacious, 2BR 2BA condo, Close to DC and Pentagon!

No image available

$42,711
$146
76%
221$150❌❌✅Y / Y⭐️ 4.8 (44)
☆The Langley | Kid+Pet Friendly | Fenced In Yard☆

No image available

$53,078
$175
79%
222$175❌❌✅Y / Y⭐️ 4.8 (93)
Quiet Oasis: Central & Welcoming. Free parking

No image available

$64,541
$268
62%
221$140❌❌✅Y / Y⭐️ 4.8 (27)
LUX 2BR 2B Apartment Near Old Town Alexandria

No image available

$113,692
$415
71%
221$195✅❌✅Y / Y⭐️ 5 (32)
New 2 bedroom APT, minutes to Washington D.C.

No image available

$33,168
$100
88%
211$80❌❌❌Y / Y⭐️ 4.8 (372)
Cozy Mid-Century Retreat

No image available

$57,105
$185
84%
224$150❌❌❌Y / Y⭐️ 5 (23)
"The Estate Guest House"Parking/Min to DC & METRO

No image available

$48,005
$140
93%
213$50❌❌❌Y / Y⭐️ 5 (388)
Lovely 2 Bedroom 2 Bath with office space

No image available

$37,636
$178
56%
224$150❌❌❌Y / Y⭐️ 4.9 (27)
Peaceful Escape, Including free Parking

No image available

$74,069
$303
64%
221$140❌❌✅Y / Y⭐️ 4.9 (61)
2Bdr/2Bath Lux Apt in Alexandria/DC *MonumentView*

No image available

$85,383
$247
90%
221$90✅❌✅Y / Y⭐️ 4.9 (138)
Luxury in the ❤︎ of everything + Public Transport!

No image available

$57,606
$178
86%
213$90❌❌✅Y / Y⭐️ 5 (162)
Huge 2 Bd | Free Parking | Gym | Brand New!

No image available

$70,213
$218
88%
221$0✅❌❌Y / Y⭐️ 5 (22)
Beautiful 2 bed home & patio, quiet neighborhood

No image available

$44,950
$156
77%
213$100❌❌❌Y / Y⭐️ 4.9 (19)
Great location,3 levels,2free parking,work station

No image available

$52,469
$224
64%
241$0❌❌❌Y / Y⭐️ 4 (11)
Whole house with king beds, bbq, parking, yard

No image available

$26,219
$199
36%
222$0❌❌✅Y / Y⭐️ 5 (1)
Private Lower Level Near Old Town

No image available

$30,773
$109
76%
213$100❌❌❌Y / Y⭐️ 4.8 (154)
Spacious 2 BR Private Apt.

No image available

$38,959
$131
80%
214$100❌❌❌Y / Y⭐️ 4.8 (102)
Condo in falls church

No image available

$35,868
$200
49%
224$0✅❌❌Y / N⭐️ 4.5 (4)
Charming home quiet community

No image available

$37,041
$230
44%
222$0❌❌✅Y / Y⭐️ 0 (4)
Cozy 2 Bedrm 1bath in Alexandria with free parking

No image available

$48,453
$178
72%
214$150❌❌❌Y / Y⭐️ 5 (59)
Stylish 2BR/free parking Alexandria

No image available

$43,055
$173
68%
221$0❌❌❌Y / Y⭐️ 4.9 (40)
Spacious & Charming Condo near DC!

No image available

$36,797
$185
54%
212$155✅❌❌Y / Y⭐️ 4.8 (36)
Vintage Charm w/ Backroom Bar & Outdoor Oasis

No image available

$57,498
$184
81%
211$150❌❌❌Y / Y⭐️ 5 (24)
Quiet Arlington Abode

No image available

$33,816
$120
77%
2228$0❌❌✅Y / Y⭐️ 5 (1)
Luxury Two bedroom and two bedroom apartment.

No image available

$28,554
$166
47%
224$0✅❌❌Y / N⭐️ 0 (0)
Vibrant 2BR/free Parking ALX, VA

No image available

$41,514
$214
53%
221$0✅❌❌Y / Y⭐️ 4.9 (21)
Lovely Condo Proximity to DC/Alexandria old town

No image available

$64,112
$224
75%
21180$145✅❌❌Y / Y⭐️ 5 (22)
Cozy Alexandria Apartment

No image available

$38,607
$137
77%
227$300❌❌❌Y / N⭐️ 0 (0)
Capitol Cozy Corner

No image available

$85,262
$256
91%
221$0❌❌✅Y / Y⭐️ 0 (0)
Vibrant 2 BDRM ALX, free parking

No image available

$30,632
$170
48%
221$75❌❌❌Y / Y⭐️ 0 (0)
Cozy 2 bedroom 1 bathroom in Historic community!

No image available

$33,313
$111
82%
2110$120❌❌❌Y / Y⭐️ 5 (10)
Lux Apt/2BR/2BA/Balcony/Free Parking

No image available

$42,456
$200
58%
221$0❌❌❌Y / Y⭐️ 0 (0)
Blueground | Alexandria West, gym & bocce

No image available

$50,484
$209
66%
2231$495❌❌❌Y / Y⭐️ 0 (0)
Loving 2 bedroom space w/ free parking on premise

No image available

$38,395
$130
74%
222$135❌❌❌Y / Y⭐️ 4.8 (43)
Alexandria Living: Stylish 2BR Condo

No image available

$36,811
$214
47%
221$0❌❌✅Y / Y⭐️ 0 (1)
Elegant 2BR Condo in Alexandria

No image available

$70,098
$228
84%
221$0❌❌✅Y / Y⭐️ 0 (1)
Large WWII era two-bedroom + loft with balcony

No image available

$29,929
$141
58%
2121$0✅❌✅Y / Y⭐️ 5 (16)
Commuter dream 2B/1Ba

No image available

$23,050
$94
67%
211$0❌❌❌N / N⭐️ 0 (2)
Capital Oasis: 2BR Near D.C. w/ Garden & Workspace

No image available

$38,412
$145
71%
211$120❌❌❌Y / Y⭐️ 4.8 (7)

Return Metrics

-76.92% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,884-$9,769-$14,654-$19,538-$24,423-$48,847-$146,541
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-$4,884-$9,769-$14,654-$19,538-$24,423-$48,847-$146,541

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-76.92%

Payback Period Days

0

Return on Investment

-76.92%

property-location

2423 Menokin Dr Alexandria, Virginia, 22302

2 bed • 1 bath • 5 guests

Agent

Inquire about this property

Contact Agent

Alexandria

Zoning


Laws

$35,765

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $153/night at 64% occupancy ($35,764.69). Airbtics projects $195/night at 68% occupancy ($48,431).

Top 66% of comparables

Top 68% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$48,044

Avg annual revenue

68%

Avg occupancy rate

$195

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

$20k

$50k

$80k

$115k

Sign up to see the data on 40 all comparables

-$4,885

Profit

Revenue

$35,765

Operating Expenses

$16,649

Operating Income

$19,115

Net Effective Rent

$24,000

Profit (Cash Flow)

-$4,885

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-76.92%

Payback Period Days

0