BNBCalc Short Term Rental Investment Analysis 3514 Cobb Dr, Fairfax, VA 22030

4 bed • 3 bath • 12 guests • $4,495

BNB

Calc

Annual Revenue

$65,072

Profit (Cash Flow)

$42,629

Cap Rate

955.1%

Annual Revenue

$65,072

AirDNA projects $262/night at 68% occupancy ($65,071). Airbtics projects $348/night at 60% occupancy ($76,262). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 68% occupancy rate, $262 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,125	$68,384	$99,199	$144,714
Occupancy	49%	65%	74%	86%
Nightly Rate	$253	$282	$357	$450

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Single family dream in the hearth of FAIRFAX VA	$68,530	$438	42%	4	2	3	$239	❌	❌	✅	Y / Y	⭐️ 4.7 (51)
Adventure Lodge - 4BD/3.5BA close to DC, IAD & DCA	$53,099	$279	52%	4	4	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (39)
Grand Manor Monthly HUGE discounts Minimum 30 day	$156,564	$2,037	21%	4	4	30	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
4-Bedrooms Home in Fairfax	$70,583	$263	72%	4	2	3	$185	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
Very Nice Single Family Home Next to George Mason	$64,745	$305	58%	4	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (210)
Charming \| 4 BRs \| 5 beds \| 2.5 baths \| 20min DC	$70,760	$211	86%	4	3	4	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (71)
Modern, Cozy 4BR Home in Fairfax/D.C. Metro Area	$74,574	$273	73%	4	3	30	$300	✅	❌	❌	Y / Y	⭐️ 4.9 (62)
Entire Residential Home -4 Bedrooms in Vienna	$85,670	$283	80%	4	3	3	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (107)
Falls Church Home Near Mosaic District & Metro	$64,449	$248	70%	4	2	7	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Beautiful Townhome walking distance to DC Metro	$78,195	$281	74%	4	4	2	$175	❌	✅	❌	Y / Y	⭐️ 4.9 (97)
Urban Comfort: Stylish Fairfax Stay Near Inova	$77,832	$343	60%	4	3	6	$249	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Luxury home in heart of Tyson’s Corner! Near DC!	$131,127	$450	77%	4	5	5	$220	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Your Private Single Fam Home, 4 BEDR+3 BATH+Garage	$53,246	$152	91%	4	3	4	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (118)
Spacious Townhouse in Oakton	$102,225	$384	69%	4	4	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (11)
Dedicated Workspace \| Free Parking \| Fenced Yard	$86,472	$306	76%	4	3	3	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
Beautiful Townhouse - Vienna Metro, 20 Min to DC	$61,417	$255	64%	4	3	4	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (87)
Modern 4 Bedrooms Home Near Washington D.C.	$78,918	$263	76%	4	4	1	$190	❌	❌	❌	Y / Y	⭐️ 4.9 (31)
Charming \| Tysons \| Central \| 4 bd 3 bth	$64,563	$247	67%	4	3	4	$219	✅	❌	✅	Y / Y	⭐️ 4.7 (56)
Cheerful 4-bedroom residential home	$46,621	$308	40%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Beautiful \| Tysons Corner\| 4BRs \| 3 Baths \| 15' DC	$96,718	$291	86%	4	3	4	$275	❌	❌	✅	Y / Y	⭐️ 4.9 (36)
Luxurious Fairfax Home close to DC	$105,274	$392	70%	4	4	2	$295	✅	❌	❌	Y / Y	⭐️ 5 (21)
Vibrant \| 4 bedroom \| In heart of Tyson's Corner	$71,731	$219	88%	4	3	5	$179	❌	❌	✅	Y / Y	⭐️ 4.5 (58)
GMU suite 4 bedrooms 2.5 bath with parking.	$41,522	$256	43%	4	3	5	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
GMU & Courthouse 4 bedrooms 2.5 bath W parking	$47,784	$256	51%	4	3	5	$0	❌	❌	✅	Y / Y	⭐️ 2.6 (4)
Kids Sanctuary! Cheerful 4 bd 10 miles from DC!	$64,705	$249	71%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Grand Luxury \| Hot Tub \| Boutique \| 4 bedrooms	$55,763	$275	55%	4	5	30	$179	❌	✅	✅	Y / Y	⭐️ 4.7 (42)
Stunning Vacation Home /Private Theatre/Fire pit	$119,335	$450	71%	4	4	15	$190	❌	❌	❌	Y / Y	⭐️ 5 (8)
Private 4 bed home luxurious design in 1 acre lot	$46,905	$224	56%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (13)
Virginia Gem! 2 Comfortable Units, Kitchen	$91,408	$555	45%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Stunning 4BR/4BA Corporate Housing No. Virginia	$57,370	$285	55%	4	4	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (10)
LUXE New Construction \| Prime Location \| Rooftop	$71,479	$279	70%	4	5	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Large 4BR/2.5BA Colonial Home Near DC & GMU	$52,736	$508	28%	4	3	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (9)
Estate 4 BDR Country Home Prime Loc w/ game room	$88,101	$400	59%	4	3	5	$165	✅	❌	❌	Y / Y	⭐️ 4 (6)
Unique & spacious 4 bedrooms near Washington D.C.	$28,311	$221	35%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.2 (21)
Divine homes	$19,626	$383	14%	4	2	1	$0	❌	❌	❌	Y / N	⭐️ 1 (1)
Huge, bright townhouse w/ parking in Annandale	$39,862	$310	34%	4	4	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (98)
Nahee Happy Home	$102,236	$349	80%	4	4	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Great location for nice 4 bedroom, 2.5 bath house	$48,713	$242	55%	4	3	30	$150	❌	✅	✅	Y / Y	⭐️ 5 (5)
Solar Powered, Quiet Home Near Inova Fairfax	$47,080	$134	96%	4	2	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (4)
Falls Church 5br house near Tysons area	$21,484	$326	18%	4	2	30	$0	❌	❌	✅	N / N	⭐️ 5 (3)

Return Metrics

361.76% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$42,629	$85,258	$127,887	$170,517	$213,146	$426,293	$1,278,879
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,596	$3,596	$3,596	$3,596	$3,596	$3,596	$3,596
Down Payment	$899	$899	$899	$899	$899	$899	$899
Property Appreciation	$134	$273	$416	$564	$715	$1,545	$6,415
Total Return	$47,259	$90,027	$132,799	$175,576	$218,357	$432,333	$1,289,789

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

361.76%

Cap Rate

955.11%

Return on Investment

363.27%

3514 Cobb Dr Fairfax, VA, 22030

4 bed • 3 bath • 12 guests

Purchase Price

Est. $22/mo

This property is for sale!

Contact Agent

9482

Airbnb Investor Score

$42,629

Annual Profit

955.1%

Cap Rate

361.8%

Cash on Cash

$65,072

Annual Revenue

BNBCalc predicts this property will get $348 per night with 60% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 66% of comparables

Seasonality

40 Airbnb Comparables

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

$70,193

Avg annual revenue

60%

Avg occupancy rate

$348

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

$65k

$110k

$160k

$42,629

Profit

Revenue

$65,072

Operating Expenses

$22,139

Operating Income

$42,933

Mortgage & Taxes

$303

Profit (Cash Flow)

$42,629

$11,784

Cash Investment

Down Payment

$899

Renos & Furnishing

$10,750

Closing Costs

$135

Total

$11,784

DSCR Ratio

Strong

141.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

361.76%

Cap Rate

955.11%

Return on Investment

363.27%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$213

Deductible property tax

$45

Your total deduction

-$40,700

Your adjusted annual income

$150,000 - -$40,700 = $190,700

Taxes on $190,700 (30%)

$57,210

Your old tax bill

$45,000

Your new tax bill

$57,210

Estimated tax savings

-$12,210

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -