BNBCalc Short Term Rental Rental Arbitrage Analysis 480 11th St S, Arlington, VA, 22202

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$78,126

Profit (Cash Flow)

$31,153

Cash on Cash Return

716.2%

Annual Revenue

$78,126

AirDNA projects $231/night at 46% occupancy ($38,810). Airbtics projects $213/night at 68% occupancy ($52,901). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 93% occupancy rate, $230 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,195	$54,713	$77,560	$135,628
Occupancy	40%	78%	89%	93%
Nightly Rate	$143	$184	$230	$390

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Wonderful 1 BR Apt Located At Pentagon City	$64,587	$188	90%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.7 (44)
Beautiful 1/1 Bedroom Apartment at Pentagon City	$46,748	$144	84%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (35)
Great Apartment for a Comfortable Stay @Crystal Ci	$54,795	$190	75%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (10)
ComfyGetaway by DC,Metro,Airport	$58,824	$207	74%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (16)
Modern Apt for Business Travelers Crystal City	$46,768	$141	84%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.6 (7)
Prime Pentagon City Location Apartment	$47,124	$140	89%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Modern & Charming Apt With Rooftop @pentagon City	$48,969	$143	89%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Gym in Summer! Condo at Pentagon City	$41,199	$135	78%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.2 (11)
Pentagon City 1BR near Airport w Pool & GYM Access	$54,951	$186	77%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.7 (58)
Spectacular 1BR Condo Located At Pentagon City	$59,083	$194	80%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (39)
Chic 1B Met Park•King bed•Gym•Min to DC/Metro/Mall	$64,103	$187	93%	1	1	3	$25	✅	❌	✅	Y / Y	⭐️ 5 (62)
Stunning Apt with Gym at Pentagon City	$40,819	$133	78%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (19)
Beautiful 1BR Apt At Pentagon City with Great View	$61,867	$195	83%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.7 (32)
Apt w Gym Pool in Pentagon City 8min to DCA	$63,187	$182	90%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.7 (60)
Incredible Apartment with Rooftop in Pentagon City	$47,222	$134	92%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Furnished 1 BR Apt. in Pentagon City	$42,163	$192	60%	1	1	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (51)
Serenity in the Apartment W Gym at Crystal City	$61,489	$191	83%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
Studio King Bed•Gym Near Boeing HQ/DC/Metro/Mall	$57,151	$174	87%	1	1	3	$90	❌	❌	✅	Y / Y	⭐️ 5 (57)
Studio Bliss \| King Bed \| Garage Gym lNear DC/Mall	$54,027	$167	86%	1	1	3	$75	✅	❌	✅	Y / Y	⭐️ 5 (14)
1 bedroom apartment with a view	$45,795	$136	92%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Mins frm DC\|Free Parking\|Dedicated Wrk Space	$62,679	$180	93%	1	1	2	$70	✅	❌	❌	Y / Y	⭐️ 4.6 (75)
National at Pentagon City 1BR	$41,844	$159	71%	1	0	3	$75	✅	❌	✅	Y / Y	⭐️ 4.5 (16)
Entire Luxury apt near D-TOWN DC	$40,944	$113	99%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (14)
Stay Cool This Summer with Pool at Pentagon City	$35,630	$165	59%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Bright 1BR \| Pool+Gym \| Close to Metro by BBS	$55,669	$390	39%	1	1	30	$100	✅	❌	✅	Y / Y	⭐️ 5 (1)
Home away from Home 1 BR in Arlington	$55,669	$390	39%	1	1	30	$100	✅	❌	✅	Y / Y	⭐️ 5 (2)
Full 1BR in Crystal City Arlington VA w Amenities	$46,451	$334	38%	1	1	30	$100	✅	❌	✅	Y / Y	⭐️ 5 (3)
Min from Airport \| Modern 1BR \| Upscale Amenities	$57,096	$390	40%	1	1	30	$100	✅	❌	✅	Y / Y	⭐️ 5 (1)
Bright Arlington 1BR \| Washer/Dryer\| Desk+WiFi	$57,096	$390	40%	1	1	30	$100	✅	❌	✅	Y / Y	⭐️ 5 (2)
Spacious 1BR \| Pool & Gym \| Crystal City	$57,096	$390	40%	1	1	30	$100	✅	❌	✅	Y / Y	⭐️ 4.7 (3)
Fully Furnished 1BR \| Pool & Gym \| Crystal City	$47,959	$336	39%	1	1	30	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (4)
Spacious 1BR \| Pool & Gym \| Crystal City Arlington	$24,924	$227	30%	1	1	30	$100	✅	❌	✅	Y / Y	⭐️ 5 (1)
Spacious 1BR short walk to DC Metro \| Parking	$20,650	$182	31%	1	1	30	$100	✅	❌	✅	Y / Y	⭐️ 4 (1)
Contemporary Apt in Arlington Virginia w Amenities	$28,022	$132	58%	1	1	30	$100	✅	❌	✅	Y / Y	⭐️ 5 (1)
Home away from home.	$47,713	$158	82%	1	1	4	$80	✅	❌	❌	Y / Y	⭐️ 5 (4)
Pentagon City by Metro & eats!	$54,461	$160	93%	1	1	20	$70	✅	❌	✅	Y / N	⭐️ 5 (1)
Met Park Studio•King Bed • Gym•5 min to DC/Metro	$49,141	$137	98%	1	1	3	$0	✅	❌	✅	Y / Y	⭐️ 0 (5)
Urban 1BR w/ Fast Wifi \| nr the Pentagon	$28,868	$239	33%	1	1	30	$100	✅	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

716.16% 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)	$31,153	$62,306	$93,460	$124,613	$155,766	$311,533	$934,600
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	$31,153	$62,306	$93,460	$124,613	$155,766	$311,533	$934,600

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

716.16%

Payback Period Days

Return on Investment

716.16%

480 11th St S Arlington, Virginia, 22202

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$78,126

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $231/night at 46% occupancy.Projected nightly rate is $213/night at 68% occupancy.

Occupancy Rate

Top 11% 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.

$48,350

Avg annual revenue

68%

Avg occupancy rate

$213

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

$35k

$50k

$65k

$31,153

Profit

Revenue

$78,126

Operating Expenses

$22,156

Operating Income

$55,969

Net Effective Rent

$24,816

Profit (Cash Flow)

$31,153

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

716.16%

Payback Period Days