BNBCalc Short Term Rental Investment Analysis 7971 Audubon Ave, Alexandria, VA, 22306

1 bed • 1 bath • 3 guests • $165,000

BNB

Calc

Annual Revenue

$32,536

Profit (Cash Flow)

$3,496

Cap Rate

8.9%

Annual Revenue

$32,536

AirDNA projects $92/night at 60% occupancy ($20,161). Airbtics projects $131/night at 68% occupancy ($32,535). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $131 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,256	$35,950	$45,052	$62,630
Occupancy	53%	73%	80%	88%
Nightly Rate	$101	$130	$149	$188

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Adorable 1 room guesthouse with free parking.	$16,506	$110	41%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (93)
Adorable 1-Bedroom guesthouse with free parking	$35,001	$131	73%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (342)
Private Small Apt with parking spot.	$24,361	$128	52%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (667)
Alexandria Home near Washington DC & Mount Vernon	$27,128	$96	75%	1	1	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (342)
The Nestled Nest.	$23,992	$84	74%	1	1	1	$30	❌	❌	❌	Y / N	⭐️ 5 (49)
Modern 1 bedroom apartment near dc/old town	$46,232	$130	97%	1	1.5	2	$15	❌	❌	✅	Y / Y	⭐️ 5 (12)
1bed basement with private entrance & free parking	$35,459	$101	90%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (202)
Cozy Studio with 2 FREE Parking Spots On-Site	$30,277	$93	84%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (145)
Private unit with kitchen, bedroom & living area.	$25,234	$84	78%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (79)
Relax & Enjoy in this Apartment at Alexandria	$36,746	$152	60%	1	1	2	$110	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
Prime Location Apartment at Alexandria	$43,861	$141	80%	1	1	2	$110	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
Modern Comforts in Alexandria	$52,789	$171	80%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 5 (8)
Modern & Bright Apartment in Alexandria	$59,335	$193	84%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Alexandria (near DC/Old town)	$30,324	$124	66%	1	1	3	$30	❌	❌	❌	Y / Y	⭐️ 5 (271)
Bright, spacious studio.	$20,241	$82	64%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (104)
Lovely full serviced apt. close to Ft. Belvoir	$28,065	$142	54%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Private Guest Suite 821 SqFt \| Free Garage Parking	$21,394	$124	44%	1	1	2	$50	❌	❌	❌	N / N	⭐️ 5 (54)
Near Fort Belvoir and Old Town Alexandria	$23,739	$138	47%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (21)
NEW Happy Tree House-1BDR/1B	$20,367	$105	53%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (43)
Cozy Place for A Short Stay!	$37,462	$118	81%	1	1	1	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Full Basement Apartment	$19,039	$102	51%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.8 (6)
Fun & Comfort Await: Apartment at Alexandria	$39,353	$136	74%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.3 (5)
Quiet Apartment with Amazing Amenities @Alexandria	$67,817	$199	90%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Amazing Apartment at Groveton w/GYM	$69,058	$211	88%	1	1	2	$110	✅	❌	❌	Y / Y	⭐️ 0 (5)
Exquisite One-Bedroom Apartment in Alexandria	$42,740	$148	74%	1	1	2	$110	✅	❌	❌	Y / Y	⭐️ 5 (5)
Private Basement Apt. near Mt Vernon Alexandria VA	$11,229	$85	32%	1	1	3	$30	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Exceptional Comfort: Apartment at Alexandria	$65,516	$225	76%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
Modern Apt with Amazing Amenities at Alexandria	$52,755	$188	73%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Leafy Oasis Near Old Town and Mt Vernon	$26,346	$118	61%	1	1	28	$0	❌	❌	✅	Y / Y	⭐️ 5 (114)
Stay in Style: Comfortable Apt w Premier Amenities	$47,420	$158	82%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Welcome to our cozy abode	$21,696	$152	39%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Spacious One Bedroom Unit Close to Ft. Belvoir	$33,783	$142	65%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4 (9)
Alexandria Comfort! 1BR Apartment W Top Amenities	$45,294	$165	75%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Great apartment in Mount Vernon!	$16,251	$111	40%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Near Fort Belvoir and Mount Vernon	$19,748	$142	38%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
Private entrance,bathroom, kitchen, living room.	$19,138	$83	63%	1	1	3	$0	❌	❌	❌	N / N	⭐️ 5 (28)
Elegant One-Bedroom Suite in Alexandria	$37,968	$133	78%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (11)
Entire Cozy Apartment with Free Parking	$30,012	$82	100%	1	1	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Modern, Uncluttered, 1-Bedroom Condo	$18,853	$69	73%	1	1	2	$35	❌	❌	❌	N / Y	⭐️ 4.8 (71)
Quiet Condo Near Alexandria ~ Ideal for long stays	$41,541	$145	75%	1	1	14	$95	✅	❌	❌	Y / Y	⭐️ 5 (16)

Return Metrics

8.28% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,495	$6,991	$10,487	$13,983	$17,479	$34,958	$104,876
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,620	$3,341	$5,169	$7,108	$9,168	$21,534	$132,000
Down Payment	$33,000	$33,000	$33,000	$33,000	$33,000	$33,000	$33,000
Property Appreciation	$4,950	$10,048	$15,299	$20,708	$26,280	$56,746	$235,498
Total Return	$43,066	$53,382	$63,956	$74,801	$85,927	$146,239	$505,374

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.28%

Cap Rate

8.86%

Return on Investment

23.85%

7971 Audubon Ave Alexandria, Virginia, 22306

1 bed • 1 bath • 3 guests

Purchase Price

Est. $791/mo

Inquire about this property

Contact Agent

Alexandria

Zoning

Laws

Airbnb Investor Score

$3,495

Annual Profit

8.9%

Cap Rate

8.3%

Cash on Cash

$32,536

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $92/night at 60% occupancy ($20,161.46). Airbtics projects $131/night at 68% occupancy ($32,535).

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$34,101

Avg annual revenue

68%

Avg occupancy rate

$131

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

$10k

$30k

$50k

$70k

$3,496

Profit

Revenue

$32,536

Operating Expenses

$17,910

Operating Income

$14,626

Mortgage & Taxes

$11,130

Profit (Cash Flow)

$3,496

$42,200

Cash Investment

Down Payment

$33,000

Renos & Furnishing

$4,250

Closing Costs

$4,950

Total

$42,200

DSCR Ratio

Strong

1.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.28%

Cap Rate

8.86%

Return on Investment

23.85%

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

$7,831

Deductible property tax

$1,633

Your total deduction

$32,836

Your adjusted annual income

$150,000 - $32,836 = $117,164

Taxes on $117,164 (30%)

$35,149

Your old tax bill

$45,000

Your new tax bill

$35,149

Estimated tax savings

$9,851

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