BNBCalc Short Term Rental Investment Analysis 5564 Caithness Ct, Fairfax, VA 22032

3 bed • 3 bath • 9 guests • $568,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$45,319

Profit (Cash Flow)

-$12,568

Cap Rate

4.5%

Annual Revenue

$45,319

AirDNA projects $188/night at 66% occupancy ($45,319). Airbtics projects $248/night at 69% occupancy ($62,500). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, $188 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,405	$59,803	$80,572	$110,950
Occupancy	60%	71%	83%	91%
Nightly Rate	$200	$225	$259	$325

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Burke Family Home w/ Deck & Easy City Access!	$53,355	$178	78%	3	3	3	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Beautiful Home in Springfield, VA, near DC!	$53,042	$199	72%	3	3	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (154)
Spacious & Luxe EU TH to Relax&Enjoy -Close to IAD	$53,884	$206	68%	3	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
New, Modern, 3 bed/3 bath Apt, 10 miles to DC!	$70,233	$224	82%	3	3	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (15)
Townhouse In Springfield!	$57,963	$198	78%	3	4	2	$165	✅	❌	❌	Y / Y	⭐️ 4.8 (41)
Best kept secret in Falls Church	$50,414	$191	70%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Luxurious home 3 BDR/3.5BA Peloton, King size bed	$71,109	$210	90%	3	4	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (62)
Serene Home, Spa Amenities, Patios, Gym/Game Room	$126,270	$345	100%	3	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (83)
MidCentury 3BR/3BA near DC avail for Inauguration!	$77,940	$1,000	19%	3	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (25)
Walk to everything in Falls Church, 8 min to Metro	$81,181	$256	86%	3	1	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (38)
4 Beds Located Mins to DC \| Remodeled & Spacious	$58,568	$244	63%	3	3	28	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
FallsChurch, Tysons Corner, Dulles airport, DC	$58,184	$205	75%	3	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
Near DC Single Fam 3 Bdr Home in Springfield Va	$56,978	$216	70%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (55)
SUPER HOST! - Cozy Family Cottage	$81,017	$240	90%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (146)
Rare Luxury Springfield Home	$54,698	$221	65%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Welcoming Spacious& Trendy Springfield VA Townhome	$72,188	$230	80%	3	3	1	$225	❌	❌	✅	Y / Y	⭐️ 5 (22)
Small Cottage Big Adventure	$88,415	$246	96%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (20)
3BR Central Fairfax home; weekly/monthly discount	$67,422	$200	91%	3	2	4	$100	❌	❌	❌	Y / Y	⭐️ 5 (26)
Private 3 Bed Guesthouse w parking & water filter	$49,964	$242	56%	3	2	4	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (137)
Fairfax House!	$33,750	$125	73%	3	3	20	$90	❌	❌	❌	Y / Y	⭐️ 5 (9)
Dream Virginia \| 3 Bedroom \| Close to D.C	$64,762	$218	81%	3	2	3	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
Lovely home in D.C. suburb	$64,342	$327	50%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)
Luxurious Furnished Townhouse	$33,050	$215	42%	3	3	6	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Fabulous 3BR/1BA Spacious Condo near DC w/pool!	$43,655	$122	91%	3	1	1	$79	✅	❌	✅	Y / Y	⭐️ 4.9 (75)
Lake House in Burke Virginia, Beautiful view, walk	$50,508	$230	60%	3	4	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (5)
Beautiful Townhouse in Lorton	$38,467	$149	68%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.7 (28)
Perfectly located townhome	$65,925	$273	60%	3	4	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (17)
Cheerful 3-Bedroom house in heart of Vienna	$31,260	$159	52%	3	1	20	$180	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Tranquil 2 Bedroom + Balcony in Central Fairfax	$81,503	$262	84%	3	1	2	$120	✅	❌	✅	Y / Y	⭐️ 5 (5)
Luxury Home in Heart of Vienna w/ huge backyard	$77,318	$325	65%	3	3	1	$0	❌	✅	✅	Y / Y	⭐️ 4.5 (21)
☆Grand Townhome near 66 close to DC/Tyson Corner	$23,598	$208	31%	3	3	31	$350	❌	❌	✅	Y / Y	⭐️ 0 (0)
Charming Home in Fairfax	$63,102	$200	83%	3	2	30	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
Fully Fenced Acre I 5 Levels I 30 Day Minimum	$110,166	$350	86%	3	3	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
3 Beds 3 Baths Entire House in Fairfax nears DC	$27,084	$296	25%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Blueground \| Fairfax, w/d, close to Nationals Park	$56,659	$258	60%	3	4	31	$595	❌	❌	✅	Y / Y	⭐️ 0 (0)
Spacious 3Beds/3baths Nears DC	$48,446	$249	52%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)
Luxury 3 BR Single Family Home	$66,436	$226	75%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 4.6 (5)
Very cozy paradise	$101,016	$276	100%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Luxurious 4 BDs Nears DC / Weekly & Monthly Offers	$65,880	$300	60%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Family-Friendly 3b-2ba-Office- 2.5 miles Metro	$31,724	$132	62%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

-9.01% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$12,567	-$25,135	-$37,702	-$50,270	-$62,837	-$125,675	-$377,026
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,580	$11,504	$17,793	$24,471	$31,561	$74,132	$454,400
Down Payment	$113,600	$113,600	$113,600	$113,600	$113,600	$113,600	$113,600
Property Appreciation	$17,040	$34,591	$52,668	$71,289	$90,467	$195,344	$810,685
Total Return	$123,652	$134,560	$146,360	$159,090	$172,790	$257,401	$1,001,658

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.01%

Cap Rate

4.53%

Return on Investment

7.21%

5564 Caithness Ct Fairfax, VA, 22032

3 bed • 3 bath • 9 guests

Purchase Price

Est. $2,724/mo

This property is for sale!

Contact Agent

-26

Airbnb Investor Score

-$12,567

Annual Profit

4.5%

Cap Rate

-9.0%

Cash on Cash

$45,319

Annual Revenue

BNBCalc predicts this property will get $248 per night with 69% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 83% of comparables

Seasonality

40 Airbnb Comparables

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

$61,536

Avg annual revenue

69%

Avg occupancy rate

$248

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

$55k

$90k

$125k

-$12,568

Profit

Revenue

$45,319

Operating Expenses

$19,572

Operating Income

$25,748

Mortgage & Taxes

$38,315

Profit (Cash Flow)

-$12,568

$139,390

Cash Investment

Down Payment

$113,600

Renos & Furnishing

$8,750

Closing Costs

$17,040

Total

$139,390

DSCR Ratio

Weak

0.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.01%

Cap Rate

4.53%

Return on Investment

7.21%

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

$26,958

Deductible property tax

$5,623

Your total deduction

$70,046

Your adjusted annual income

$150,000 - $70,046 = $79,954

Taxes on $79,954 (30%)

$23,986

Your old tax bill

$45,000

Your new tax bill

$23,986

Estimated tax savings

$21,014

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: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -