BNBCalc Short Term Rental Rental Arbitrage Analysis 3001 Park Center Dr, Alexandria, VA, 22302

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$62,822

Profit (Cash Flow)

$24,055

Cash on Cash Return

364.5%

Annual Revenue

$62,822

AirDNA projects $143/night at 67% occupancy ($34,994). Airbtics projects $183/night at 68% occupancy ($45,450). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, $215 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,238	$43,386	$65,209	$85,793
Occupancy	57%	69%	80%	88%
Nightly Rate	$133	$168	$215	$257

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New 2 bedroom APT, minutes to Washington D.C.	$33,168	$100	88%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (372)
"The Estate Guest House"Parking/Min to DC & METRO	$48,005	$140	93%	2	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (388)
Free Parking \| Two Bedroom Condo \| Self Check-In	$32,028	$106	79%	2	1	2	$124	❌	❌	✅	Y / Y	⭐️ 4.5 (71)
Luxury in the ❤︎ of everything + Public Transport!	$57,606	$178	86%	2	1	3	$90	❌	❌	✅	Y / Y	⭐️ 5 (162)
Amazingly Simple 2 Bedroom/1 Bathroom BASEMENT	$26,286	$126	57%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (311)
Spacious, 2BR 2BA condo, Close to DC and Pentagon!	$42,711	$146	76%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Spacious 2 BR Private Apt.	$38,959	$131	80%	2	1	4	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (102)
The Lincoln House- Vibrant Retreat \| Pet Friendly	$59,929	$228	71%	2	1	2	$170	❌	❌	✅	Y / Y	⭐️ 5 (28)
Quiet Oasis: Central & Welcoming. Free parking	$64,541	$268	62%	2	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
☆The Langley \| Kid+Pet Friendly \| Fenced In Yard☆	$53,078	$175	79%	2	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (93)
Cozy 2 Bedrm 1bath in Alexandria with free parking	$48,453	$178	72%	2	1	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (59)
Private Lower Level Near Old Town	$30,773	$109	76%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (154)
LUX 2BR 2B Apartment Near Old Town Alexandria	$113,692	$415	71%	2	2	1	$195	✅	❌	✅	Y / Y	⭐️ 5 (32)
Cozy 2 bedroom 1 bathroom in Historic community!	$33,313	$111	82%	2	1	10	$120	❌	❌	❌	Y / Y	⭐️ 5 (10)
Large Private Basement Apt w/2BD~15min to DC/METRO	$38,322	$160	63%	2	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.7 (136)
Great location,3 levels,2free parking,work station	$52,469	$224	64%	2	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (11)
2Bdr/2Bath Lux Apt in Alexandria/DC MonumentView	$85,383	$247	90%	2	2	1	$90	✅	❌	✅	Y / Y	⭐️ 4.9 (138)
Lovely 2 Bedroom 2 Bath with office space	$37,636	$178	56%	2	2	4	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Peaceful Escape, Including free Parking	$74,069	$303	64%	2	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (61)
Large WWII era two-bedroom + loft with balcony	$29,929	$141	58%	2	1	21	$0	✅	❌	✅	Y / Y	⭐️ 5 (16)
Commuter dream 2B/1Ba	$23,050	$94	67%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (2)
Huge 2 Bd \| Free Parking \| Gym \| Brand New!	$70,213	$218	88%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (22)
Luxury 2 Bedroom Apt in the heart of Arlington	$16,975	$137	32%	2	2	3	$95	✅	❌	✅	Y / Y	⭐️ 4.7 (27)
Private Condo in Arlington	$40,260	$110	100%	2	1	30	$99	✅	❌	❌	Y / Y	⭐️ 5 (4)
Washington D.C. Urban Oasis	$59,264	$184	88%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (0)
2 Bed 2 bath 15 mins from Dc	$29,427	$134	60%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Condo in falls church	$35,868	$200	49%	2	2	4	$0	✅	❌	❌	Y / N	⭐️ 4.5 (4)
Arlington Peace	$43,622	$149	80%	2	1	28	$150	❌	❌	✅	Y / Y	⭐️ 5 (2)
Condo in Alexandria	$23,908	$142	46%	2	1	3	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Prime Location Arlington 1 Small House	$27,379	$88	85%	2	1	30	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
The D.C. Retreat	$32,480	$153	58%	2	1	3	$0	❌	❌	✅	Y / N	⭐️ 4.5 (4)
Quiet Arlington Abode	$33,816	$120	77%	2	2	28	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Charming home quiet community	$37,041	$230	44%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (4)
Capitol Cozy Corner	$85,262	$256	91%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Stylish 2BR/free parking Alexandria	$43,055	$173	68%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
Lux Apt/2BR/2BA/Balcony/Free Parking	$42,456	$200	58%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Luxury Two bedroom and two bedroom apartment.	$28,554	$166	47%	2	2	4	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Vibrant 2BR/free Parking ALX, VA	$41,514	$214	53%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (21)
Vibrant 2 BDRM ALX, free parking	$30,632	$170	48%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

364.47% 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)	$24,055	$48,110	$72,165	$96,220	$120,275	$240,551	$721,653
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	$24,055	$48,110	$72,165	$96,220	$120,275	$240,551	$721,653

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

364.47%

Payback Period Days

100

Return on Investment

364.47%

3001 Park Center Dr Alexandria, Virginia, 22302

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Alexandria

Zoning

Laws

$62,822

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $143/night at 67% occupancy.Projected nightly rate is $183/night at 68% occupancy.

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.

$44,804

Avg annual revenue

68%

Avg occupancy rate

$183

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

$50k

$80k

$115k

$24,055

Profit

Revenue

$62,822

Operating Expenses

$20,167

Operating Income

$42,655

Net Effective Rent

$18,600

Profit (Cash Flow)

$24,055

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

364.47%

Payback Period Days

100