BNBCalc Short Term Rental Rental Arbitrage Analysis 4648 20th St N, Arlington, VA, 22207

5 bed • 4.5 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$143,694

Profit (Cash Flow)

$41,014

Cash on Cash Return

310.1%

Annual Revenue

$143,694

AirDNA projects $641/night at 77% occupancy ($180,273). Airbtics projects $409/night at 73% occupancy ($109,050). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 83% occupancy rate, $474 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$71,961	$102,221	$148,311	$227,938
Occupancy	64%	76%	83%	88%
Nightly Rate	$301	$358	$474	$689

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Next to Virginia Hospital Center	$45,028	$147	77%	5	1.5	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (96)
Urban Oasis: Vibrant Charm 5 Mins from DC!	$66,606	$197	90%	5	2	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (233)
5Bd 4Bth Spacious Arlington county,Near DC,Airport	$69,178	$341	52%	5	4	2	$300	❌	✅	✅	Y / Y	⭐️ 4.4 (28)
Luxury Arlington Farmhouse ~5 Min from D.C.~	$135,188	$473	74%	5	3	1	$325	✅	❌	✅	Y / Y	⭐️ 5 (71)
Ye Ole Parson’s Lodge	$105,537	$368	78%	5	2	3	$220	❌	❌	✅	Y / Y	⭐️ 5 (121)
Entire family size house steps to ANC & metro walk	$96,571	$343	76%	5	4	4	$285	❌	❌	✅	Y / Y	⭐️ 5 (92)
Beautiful new home mins away from Washington DC	$169,080	$601	76%	5	4	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (95)
Capital Retreat: Stylish Haven Minutes from D.C.	$114,259	$356	86%	5	3.5	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (46)
Townhouse/GloverPark-UpperGeorgetown/11sl/1parking	$267,884	$1,037	69%	5	2.5	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (51)
NewBuildKingBedPrvBackyardPark410mins->DC	$86,402	$281	80%	5	3	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (99)
7mins to Lincoln Memorial, 5bd House, Parking,WiFi	$48,624	$170	72%	5	2	1	$109	❌	❌	❌	Y / Y	⭐️ 4.5 (244)
Beautiful 5BR/3.5BA Cape Cod Home + Park Views ❤	$90,824	$320	76%	5	3	2	$259	❌	❌	❌	Y / Y	⭐️ 5 (177)
5 Beds \| DC \| McLean Metro\| Luxe \| DMV \| Sleep 10	$95,803	$290	88%	5	3	1	$200	❌	✅	✅	Y / Y	⭐️ 4.5 (111)
Suburban Paradise in Alexandria	$116,192	$478	64%	5	3.5	3	$325	✅	❌	❌	Y / Y	⭐️ 5 (48)
The Historic DC Firehouse 4 - Penthouse Unit	$266,707	$874	83%	5	4	2	$400	❌	❌	✅	Y / Y	⭐️ 5 (258)
Gorgeous Chateau Style Home/Mansion	$123,295	$424	79%	5	3.5	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (130)
Spacious 5BR/3BA Luxury Townhouse \| Heart of DC	$140,322	$493	75%	5	3	2	$249	❌	❌	✅	Y / Y	⭐️ 5 (218)
Luxury 5BR/3.5BA DC Home with Private Parking	$137,586	$420	87%	5	3.5	1	$350	❌	❌	✅	Y / Y	⭐️ 5 (77)
Historic NW DC Rowhome + Hot Tub \| 5 bed/3.5 bath	$92,004	$305	80%	5	3.5	1	$225	❌	✅	✅	Y / Y	⭐️ 5 (82)
Truxton \| Stylish 5 Bdr/2 Bath Townhouse	$88,750	$274	83%	5	2	3	$220	❌	❌	❌	Y / Y	⭐️ 5 (70)
Charming Historic Home Gathering Friendly N DC	$52,351	$360	37%	5	2	2	$300	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
15 mins to DC, Alexandria, Gameroom, big backyard	$74,938	$331	60%	5	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (68)
Movie Theater Vibrant & Spacious 3-Story 3 Min DC	$143,944	$464	81%	5	5	1	$350	✅	❌	❌	Y / Y	⭐️ 5 (54)
LUXE Kalorama 5-BR Townhome Close to Dupont Circle	$172,874	$604	77%	5	5	3	$330	❌	❌	❌	Y / Y	⭐️ 4.5 (59)
Inauguration! Sleeps 10 17 min to DC 5 bed 3.5ba	$69,037	$328	56%	5	3.5	3	$300	❌	❌	✅	Y / Y	⭐️ 5 (36)
5Bdrm Classy Victorian Brownstone	$108,391	$329	88%	5	3.5	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (159)
Massive Mid-Century Marvel: 5 Bedrooms and Parking	$111,779	$408	70%	5	2.5	1	$275	❌	❌	❌	Y / Y	⭐️ 5 (54)
Spacious, 5-Bedroom Rowhouse \| Parking + Metro!	$164,678	$685	64%	5	3.5	2	$280	❌	❌	✅	Y / Y	⭐️ 5 (23)
Spacious Home & Deck on the Park	$96,749	$436	60%	5	2.5	2	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (254)
Revitalized Red Brick Bungalow with Screened Porch	$70,066	$357	53%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (229)
Amazing Escape - 6BD, 5BDR, Private Deck near DC	$56,111	$228	66%	5	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (83)
Cozy Modern Single Family 5 Bedroom Home	$83,710	$239	95%	5	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (50)
★❣❣❣★ Elegant VICTORIAN 5 Bedroom Home in SHAW DC!	$164,254	$525	82%	5	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
Casa Verde Nature Escape Off-395 \| 5BR Chef Kitch	$87,196	$363	62%	5	4	1	$276	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
A Little Persian Palace with Parking	$264,774	$793	91%	5	3.5	3	$299	❌	❌	❌	Y / Y	⭐️ 5 (28)
Alexandria VA, Near DC, DCA, IAD Annandale VA	$80,474	$329	65%	5	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (338)
Spacious Entire Home! Great Location 4 min to D.C.	$100,306	$386	71%	5	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (55)
Perfect For Families That Want To Be Close To DC	$71,618	$200	91%	5	2	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (56)
Rare DC Main Floor Bed,Bath,Gameroom,3min To Metro	$42,365	$113	88%	5	4	1	$199	✅	❌	✅	Y / Y	⭐️ 5 (157)
Alexandria City, walk to metro & Old Town, parking	$131,151	$725	49%	5	3	28	$280	❌	❌	❌	Y / Y	⭐️ 5 (27)

Return Metrics

310.12% 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)	$41,014	$82,028	$123,042	$164,056	$205,070	$410,140	$1,230,421
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	$41,014	$82,028	$123,042	$164,056	$205,070	$410,140	$1,230,421

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

310.12%

Payback Period Days

117

Return on Investment

310.12%

4648 20th St N Arlington, Virginia, 22207

5 bed • 4.5 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$143,694

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $641/night at 77% occupancy.Projected nightly rate is $409/night at 73% occupancy.

Occupancy Rate

Top 26% 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.

$112,565

Avg annual revenue

73%

Avg occupancy rate

$409

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

$115k

$190k

$270k

$41,014

Profit

Revenue

$143,694

Operating Expenses

$30,680

Operating Income

$113,014

Net Effective Rent

$72,000

Profit (Cash Flow)

$41,014

$13,225

Cash Investment

Renos & Furnishing

$13,125

Setup Costs

$100

Total

$13,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

310.12%

Payback Period Days

117