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 5028 9th St S, Arlington, VA, 22204

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$62,647

Profit (Cash Flow)

$5,303

Cash on Cash Return

59.9%

Annual Revenue

$62,647

AirDNA projects $248/night at 67% occupancy ($60,688). Airbtics projects $256/night at 67% occupancy ($62,646). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, $256 rate per night.

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

Percentiles25%50%75%90%
Revenue$37,246$59,882$95,190$125,602
Occupancy52%67%82%91%
Nightly Rate$192$238$309$368

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
Arlington Retreat: 15-min to DC

No image available

$66,874
$296
60%
322$190❌❌✅Y / Y⭐️ 4.7 (31)
Shanti (Peace) Home & Garden

No image available

$53,350
$306
46%
322$139❌❌❌Y / Y⭐️ 5 (76)
Arlington, VA for Lovers and Friends

No image available

$64,982
$252
68%
312$160❌✅❌Y / Y⭐️ 5 (61)
Home for Lovers and Friends

No image available

$61,880
$236
69%
312$150❌✅❌Y / Y⭐️ 5 (7)
Cozy 3 bedroom / 2.5 bath Townhouse

No image available

$60,506
$237
68%
32.53$150❌❌✅Y / Y⭐️ 5 (37)
Beautiful 3 bdrm home w/heated pool in Alexandria

No image available

$88,498
$384
62%
333$75✅❌✅Y / Y⭐️ 4.5 (79)
3BR Home 7 mins from DC w/ King Bed, Patio & Grill

No image available

$41,195
$208
52%
322$130❌❌✅Y / Y⭐️ 4.5 (14)
25 Lux 3 Bedrooms 1.5 Bathrooms Estate: Nonsmoking

No image available

$114,301
$415
73%
312$150❌❌❌Y / Y⭐️ 5 (3)
Cozy, Modest Home, Quiet Street, Easy Access to DC

No image available

$40,271
$164
66%
313$100❌❌❌Y / Y⭐️ 4.5 (224)
The Hamilton House | Pet and Family Friendly!

No image available

$90,043
$260
94%
31.52$180❌❌✅Y / Y⭐️ 5 (29)
Beautiful 3 bedrooms and 2 baths with free parking

No image available

$53,361
$236
60%
324$170❌❌❌Y / Y⭐️ 5 (64)
Cozy 3 Bedroom/Great Location! Parking incl.

No image available

$38,673
$190
51%
323$145❌❌❌Y / Y⭐️ 5 (59)
Cozy & Safe Arlington House, Mins to DC, Parking

No image available

$35,712
$194
45%
321$109❌❌✅Y / Y⭐️ 4.6 (46)
3- Bedrooms Home in Falls Church

No image available

$68,164
$262
69%
332$185✅❌❌Y / Y⭐️ 5 (83)
3BR Solar Powered Home 7Mins to DC w/Patio & Grill

No image available

$48,751
$296
45%
322$0❌❌✅Y / Y⭐️ 4.4 (11)
Cute & cozy 3BR condo near DC & Pentagon!

No image available

$52,133
$184
73%
321$170❌❌✅Y / Y⭐️ 5 (49)
The Arlington Charmer

No image available

$95,970
$367
69%
31.52$200❌❌❌Y / Y⭐️ 5 (43)
Modern 3 bedroom space perfect location!

No image available

$37,870
$111
91%
313$135❌❌✅Y / Y⭐️ 5 (133)
Manchester Suite - First Floor of house

No image available

$25,978
$111
62%
322$65❌❌❌Y / Y⭐️ 4.5 (162)
Presidential Ave

No image available

$46,879
$206
62%
322$99❌❌✅Y / N⭐️ 4.2 (10)
Charming 3BR, Peaceful, Mins 2 DC, NO Cleaning Fee

No image available

$56,858
$239
65%
311$0❌❌❌Y / Y⭐️ 5 (442)
Arlington Getaway ~ 5 Mi to National Mall!

No image available

$112,786
$573
52%
332$309❌❌❌Y / Y⭐️ 4.3 (18)
farmhouse w/easy access to DC - baby/pet friendly

No image available

$98,461
$291
91%
322$125❌❌✅Y / Y⭐️ 5 (294)
Pet Friendly/ 3BR/Close to METRO

No image available

$62,676
$252
64%
322$185❌❌✅Y / Y⭐️ 4 (12)
Entire House, 13 min drive to DC, Driveway,WiFi

No image available

$55,720
$173
88%
321$0❌❌❌Y / Y⭐️ 5 (38)
Pet-Friendly Arlington Townhome w/ Furnished Patio

No image available

$47,720
$159
82%
31.52$0❌❌✅Y / Y⭐️ 5 (10)
Stylish 3bd/2.5ba - 4 beds |Patio|BBQ|Pool table

No image available

$63,537
$248
70%
32.51$0✅❌❌Y / Y⭐️ 5 (33)
Modern Creative Home Nestled Minutes From DC

No image available

$115,949
$320
99%
322$0❌❌❌Y / Y⭐️ 5 (57)
Prime location Arlington's Comfy Townhouse!

No image available

$49,225
$319
41%
323$100❌❌✅Y / Y⭐️ 5 (54)
3BR Family TH w/Garage, Nursery, 7min from DC

No image available

$124,851
$388
85%
32.53$200❌❌✅Y / Y⭐️ 5 (39)
Awesome house/2 car garage in perfect location!!!

No image available

$94,975
$326
79%
32.52$180❌❌❌Y / Y⭐️ 5 (37)
Modern City Lights | 6 Bds

No image available

$104,142
$347
82%
333$0✅❌✅Y / Y⭐️ 4.8 (6)
NEW, Luxurious Pool Table Heated Floors mins to DC

No image available

$39,924
$202
54%
31.51$0✅❌✅Y / Y⭐️ 5 (3)
3 Bedroom Townhouse In Arlington

No image available

$35,466
$190
51%
322$0❌❌❌Y / Y⭐️ 0 (0)
Blueground | Barcroft, fenced yard, nr restaurants

No image available

$87,108
$238
100%
3332$595❌❌✅Y / Y⭐️ 0 (0)
Cozy Home for 6 with awesome garden

No image available

$105,738
$321
90%
31.53$0❌✅✅Y / Y⭐️ 5 (11)
Entire Townhome In Arlington

No image available

$37,439
$193
53%
321$0❌❌❌Y / Y⭐️ 4 (3)
Cozy House 10min to Monuments & DC by CozySuites

No image available

$36,878
$229
44%
322$0❌❌✅Y / Y⭐️ 0 (0)
★Modern 3BR Townhouse minutes from Washington,DC★

No image available

$64,541
$190
92%
312$140❌❌✅Y / Y⭐️ 4.5 (286)
La Casa Blanca “THE WHITE HOUSE” D.C. theme Airbnb

No image available

$29,208
$150
51%
321$100❌❌✅Y / Y⭐️ 4.5 (63)

Return Metrics

59.91% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$5,302$10,605$15,907$21,210$26,512$53,025$159,077
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$5,302$10,605$15,907$21,210$26,512$53,025$159,077

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

59.91%

Payback Period Days

609

Return on Investment

59.91%

property-location

5028 9th St S Arlington, Virginia, 22204

3 bed • 3 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$62,647

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $248/night at 67% occupancy.Projected nightly rate is $256/night at 67% occupancy.

Top 51% of comparables

Top 44% 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.

$65,214

Avg annual revenue

67%

Avg occupancy rate

$256

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

$25k

$60k

$90k

$125k

Sign up to see the data on 40 all comparables

$5,303

Profit

Revenue

$62,647

Operating Expenses

$20,144

Operating Income

$42,503

Net Effective Rent

$37,200

Profit (Cash Flow)

$5,303

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

59.91%

Payback Period Days

609

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service