BNBCalc Short Term Rental Rental Arbitrage Analysis 800 Tennessee Ave, Alexandria, VA, 22305

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$59,827

Profit (Cash Flow)

$20,849

Cash on Cash Return

479.3%

Annual Revenue

$59,827

AirDNA projects $103/night at 81% occupancy ($30,472). Airbtics projects $153/night at 82% occupancy ($45,823). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 90% occupancy rate, $182 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,673	$47,730	$62,503	$74,938
Occupancy	77%	85%	90%	92%
Nightly Rate	$123	$147	$182	$214

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Enchanted! 1BR Apt near DCA in quiet neighborhood	$36,706	$108	92%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (189)
Crystal City Charm 102 / Free Parking	$35,133	$152	59%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
The Heart of Del Ray	$40,294	$124	86%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (219)
Newly Renovated 1BR Del Ray Apt!	$30,340	$98	81%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Quiet Guest Suite in Alexandria	$28,310	$85	91%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (229)
Amazon HQ - Wifi- Mall-Patio-Great View-DC Airport	$42,444	$169	67%	1	2	2	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (42)
Fantastic Apartment @Crystal City With Gym	$53,779	$157	91%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (45)
Crystal City Charm / Free Parking	$33,270	$163	50%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Great guest house —Del Ray, Alexandria, VA	$45,900	$141	87%	1	1	2	$55	❌	❌	✅	Y / Y	⭐️ 5 (47)
Charming Home Minutes From Nation's Capital	$90,025	$286	84%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (164)
Eclectic 1BR Apt in Del Ray!	$35,807	$118	80%	1	1	2	$115	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
Quaint 1BR Del Ray Apartment	$30,893	$115	68%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Spacious Apartment at Crystal City	$71,678	$214	88%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Modern basement suite with private entrance	$26,493	$107	65%	1	1	3	$95	❌	❌	❌	N / Y	⭐️ 4.9 (16)
Stunning Highrise w/private Rooftop Ideal Location	$38,398	$104	98%	1	1	3	$100	✅	❌	❌	Y / N	⭐️ 4.8 (41)
Prime Pentagon City Location Apartment	$47,124	$140	89%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Cute room, kitchenette & deck! no cleaning fee!	$61,956	$184	92%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (94)
Beautiful 1/1 Bedroom Apartment at Pentagon City	$46,748	$144	84%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (35)
Wonderful 1 BR Apt Located At Pentagon City	$64,587	$188	90%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.7 (44)
Comfort at Crystal City - Amazing Apartment W gym	$58,771	$185	82%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (27)
Great Apartment for a Comfortable Stay @Crystal Ci	$54,795	$190	75%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (10)
Modern Apartment At Crystal City With Gym	$45,305	$155	76%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.3 (9)
Modern & Charming Apt With Rooftop @pentagon City	$48,969	$143	89%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
CozyRetreat Sleeps 6 FreeParking* DC Airport Metro	$77,901	$253	81%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (52)
Style and Convenience Apartment @Crystal City	$48,361	$138	90%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4 (15)
Bright & Modern Apartment @Pentagon City	$49,361	$149	87%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Sophisticated 1 BR Apt Alex/DelRay/Nat Landing	$39,239	$133	79%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (290)
Cozy Room Near DCA & Del Ray	$34,087	$95	97%	1	2	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (9)
ComfyGetaway by DC,Metro,Airport	$58,824	$207	74%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (16)
Stylish Condo, Skyline Views, Free Parking & Gym	$58,801	$163	96%	1	1	1	$40	✅	❌	✅	Y / Y	⭐️ 5 (68)
Gym in Summer! Condo at Pentagon City	$41,199	$135	78%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.2 (11)
Cozy home with private entrance, walk to metro	$19,123	$50	100%	1	1	1	$49	❌	❌	❌	Y / Y	⭐️ 4.9 (210)
Sunny, well decorated~King bed~Gym ~Pool~RoofTop	$43,196	$174	67%	1	1	3	$109	✅	❌	✅	Y / Y	⭐️ 4.8 (52)
Skyline Views, Free Parking, Stylish Apt. Gym	$43,740	$129	90%	1	1	1	$40	✅	❌	✅	Y / Y	⭐️ 4.9 (100)
Stay with Style in this Apt at Crystal City	$71,801	$222	85%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Great Apartment @Crystal City With Gym	$70,131	$217	85%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.2 (18)
Privacy Apartment at Crystal City W Gym	$57,751	$172	88%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.3 (17)
Contemporary One Bedroom/Kitchenette/Patio Area	$31,566	$121	71%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
Convenient Airport Proximity: Apt @Crystal City	$49,754	$146	87%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.2 (11)
Apt w Gym Pool in Pentagon City 8min to DCA	$63,187	$182	90%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.7 (60)

Return Metrics

479.29% 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)	$20,849	$41,698	$62,548	$83,397	$104,247	$208,494	$625,483
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	$20,849	$41,698	$62,548	$83,397	$104,247	$208,494	$625,483

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

479.29%

Payback Period Days

Return on Investment

479.29%

800 Tennessee Ave Alexandria, Virginia, 22305

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Alexandria

Zoning

Laws

$59,827

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $103/night at 81% occupancy.Projected nightly rate is $153/night at 82% occupancy.

Occupancy Rate

Top 28% 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.

$48,143

Avg annual revenue

82%

Avg occupancy rate

$153

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

$40k

$65k

$90k

$20,849

Profit

Revenue

$59,827

Operating Expenses

$19,778

Operating Income

$40,049

Net Effective Rent

$19,200

Profit (Cash Flow)

$20,849

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

479.29%

Payback Period Days