BNBCalc Short Term Rental Rental Arbitrage Analysis 1330 S Fair St, Arlington, VA, 22202

2 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$62,435

Profit (Cash Flow)

$8,310

Cash on Cash Return

125.9%

Annual Revenue

$62,435

AirDNA projects $272/night at 56% occupancy ($55,633). Airbtics projects $259/night at 66% occupancy ($62,434). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, $259 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,426	$64,134	$92,816	$127,569
Occupancy	50%	73%	85%	91%
Nightly Rate	$171	$234	$288	$371

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fantastic 2/1 BR Condo At Pentagon City With Gym	$49,136	$147	84%	2	1	2	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (59)
Fantastic Apt 2 Bedrooms With Gym @Pentagon City	$41,602	$144	74%	2	1	2	$140	✅	❌	❌	Y / Y	⭐️ 4.6 (27)
Fantastic 1 BR Apt + Den @Crystal City With Gym	$48,091	$141	87%	2	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.3 (29)
NEW! CozyGram DLuxe-WiFi-DCA-Amazon HQ	$66,817	$292	61%	2	1	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (32)
Spacious Condo Near the Airport at Pentagon City	$46,627	$161	72%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.4 (25)
Wonderful 2/2 Condo at pentagon City with Gym	$56,738	$172	85%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.7 (36)
Pentagon City's 2BR Apartment w/ Pool & GYM Access	$92,817	$288	85%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.7 (44)
Fantastic 2/2 Condo @Pentagon City With Gym	$51,353	$160	80%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.5 (45)
Amazing Apt 2 Bedrooms Located @Pentagon City	$84,522	$277	80%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.5 (28)
Beautiful Apartment At Pentagon City With Gym	$43,633	$145	75%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (39)
Luxurious 2-bedroom apt in Arlington, VA, USA	$83,479	$478	45%	2	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.3 (3)
UrbanDelight Crystal City Mins to DC Free Parking	$88,166	$256	91%	2	2	1	$130	✅	❌	❌	Y / Y	⭐️ 5 (56)
Highrise&2bedroom2bathroom&5mins2metro&parking&DCA	$31,893	$276	30%	2	2	1	$79	✅	❌	❌	Y / Y	⭐️ 4.8 (33)
Highrise&2br2ba&Parking&Metro&Gym&Balcony&Laundry	$32,519	$281	30%	2	2	1	$69	❌	❌	❌	Y / Y	⭐️ 4.7 (27)
Pentagon 2BR Apartment	$45,750	$250	50%	2	1	14	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)
Incredible Condo @Crystal City With Gym	$44,038	$188	64%	2	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Met Park 2BR Garage Pool Gym Mins to DC/Metro/Mall	$85,874	$367	63%	2	2	3	$100	✅	❌	✅	Y / Y	⭐️ 5 (16)
Spacious and Comfortable Condo at Pentagon City	$58,420	$181	82%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
Sensational Condominium @Crystal City	$72,630	$228	83%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.1 (10)
Condo with Proximity to the Airport @Crystal City	$50,278	$228	57%	2	1	2	$120	✅	❌	❌	Y / Y	⭐️ 0 (0)
Arlington 2BR: Modern Comfort Meets City Life	$63,354	$323	51%	2	2	2	$129	✅	❌	❌	Y / Y	⭐️ 5 (6)
Relax in this Stunning Apartment at Pentagon City	$36,690	$179	56%	2	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Luxury & Comfortable condo @Crystal city	$65,288	$188	90%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
Sensational & Modern Condominium @Crystal City	$177,629	$500	96%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.3 (10)
Spacious 2 Bedrooms Apt @Crystal City With Gym	$54,960	$160	91%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4 (7)
National at Pentagon City 2BR	$73,200	$200	100%	2	0	2	$75	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
2 BR apt in Pentagon City\| Free parking+Gym+pool	$62,640	$162	100%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (29)
2BR Marriot view\|5 min to DC\|Free parking+Gym+Pool	$59,979	$159	100%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 4.9 (22)
Fantastic 2/2 Condo At Pentagon CIty with Pool&Gym	$59,732	$255	64%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.3 (9)
2BR Executive Retreat Close to Downtown	$50,477	$286	45%	2	2	2	$129	✅	❌	❌	Y / Y	⭐️ 4.2 (6)
Modern condo @Crystal City	$75,997	$228	88%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 3.9 (6)
Crystal City Mins to DC Free Parking	$94,450	$288	85%	2	2	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (31)
Modern Condo Near Airport @Cystal City	$72,957	$228	86%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.4 (8)
Chic 2BR in Arlington with Jaw-Dropping Amenities	$35,465	$170	57%	2	2	30	$435	✅	❌	✅	Y / Y	⭐️ 0 (0)
Elegant 2BR Apartment - Minutes to D.C.	$79,206	$323	67%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

125.91% 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)	$8,310	$16,620	$24,930	$33,241	$41,551	$83,102	$249,308
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	$8,310	$16,620	$24,930	$33,241	$41,551	$83,102	$249,308

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

125.91%

Payback Period Days

290

Return on Investment

125.91%

1330 S Fair St Arlington, Virginia, 22202

2 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,309

Zestimate

$62,435

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $272/night at 56% occupancy.Projected nightly rate is $259/night at 66% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$60,305

Avg annual revenue

66%

Avg occupancy rate

$259

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

$15k

$70k

$120k

$180k

$8,310

Profit

Revenue

$62,435

Operating Expenses

$20,117

Operating Income

$42,318

Net Effective Rent

$34,008

Profit (Cash Flow)

$8,310

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

125.91%

Payback Period Days

290