BNBCalc Short Term Rental Rental Arbitrage Analysis 1401 South Joyce Street, Arlington, VA

1 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$83,166

Profit (Cash Flow)

$31,110

Cash on Cash Return

715.2%

Annual Revenue

$83,166

AirDNA projects $190/night at 62% occupancy ($43,025). Airbtics projects $170/night at 83% occupancy ($51,535). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 90% occupancy rate, $253 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,998	$54,436	$65,865	$76,504
Occupancy	78%	84%	90%	94%
Nightly Rate	$142	$170	$192	$214

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Prime Pentagon City Location Apartment	$47,124	$140	89%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Bright & Modern Apartment @Pentagon City	$49,361	$149	87%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Modern & Charming Apt With Rooftop @pentagon City	$48,969	$143	89%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Amazon HQ - Wifi- Mall-Patio-Great View-DC Airport	$42,444	$169	67%	1	2	2	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (42)
Gym in Summer! Condo at Pentagon City	$41,199	$135	78%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.2 (11)
Prime Location Modern Apartment at Pentagon City	$51,026	$161	82%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Incredible Apartment with Rooftop in Pentagon City	$47,222	$134	92%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
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)
Great Apartment for a Comfortable Stay @Crystal Ci	$54,795	$190	75%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (10)
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)
Fantastic Apartment @Crystal City With Gym	$53,779	$157	91%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (45)
Stylish Condo, Skyline Views, Free Parking & Gym	$58,801	$163	96%	1	1	1	$40	✅	❌	✅	Y / Y	⭐️ 5 (68)
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)
Privacy Apartment at Crystal City W Gym	$57,751	$172	88%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.3 (17)
Great Apartment @Crystal City With Gym	$70,131	$217	85%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.2 (18)
Spacious Apartment at Crystal City	$71,678	$214	88%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Charming Home Minutes From Nation's Capital	$90,025	$286	84%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (164)
Apt w Gym Pool in Pentagon City 8min to DCA	$63,187	$182	90%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.7 (60)
Stunning Highrise w/private Rooftop Ideal Location	$38,398	$104	98%	1	1	3	$100	✅	❌	❌	Y / N	⭐️ 4.8 (41)
Modern Apt for Business Travelers Crystal City	$46,768	$141	84%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.6 (7)
Comfort at Crystal City - Amazing Apartment W gym	$58,771	$185	82%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (27)
Costco Met Park•King bed•Gym•Mins to DC/Metro/Mall	$71,418	$199	96%	1	1	4	$95	✅	❌	✅	Y / Y	⭐️ 4.9 (54)
Modern Apartment At Crystal City With Gym	$45,305	$155	76%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.3 (9)
Exquisite Studio Highrise IGyml near Metro/DC/Mall	$44,304	$154	78%	1	1	3	$15	✅	❌	✅	Y / Y	⭐️ 5 (54)
ComfyGetaway by DC,Metro,Airport	$58,824	$207	74%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (16)
Chic 1B Met Park•King bed•Gym•Min to DC/Metro/Mall	$64,103	$187	93%	1	1	3	$25	✅	❌	✅	Y / Y	⭐️ 5 (62)
Stunning Apt with Gym at Pentagon City	$40,819	$133	78%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (19)
Spectacular 1BR Condo Located At Pentagon City	$59,083	$194	80%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (39)
Pentagon City 1BR near Airport w Pool & GYM Access	$54,951	$186	77%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.7 (58)
Beautiful 1BR Apt At Pentagon City with Great View	$61,867	$195	83%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.7 (32)
1 bedroom apt close to Amazon HQ	$41,973	$122	94%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (57)
Cozy home with private entrance, walk to metro	$19,123	$50	100%	1	1	1	$49	❌	❌	❌	Y / Y	⭐️ 4.9 (210)
Great Condo at Crystal City with Gym	$52,669	$209	66%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.3 (41)
Elegant Apartment with Gym Access at Crystal City	$48,693	$154	81%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.2 (16)
Furnished 1 BR Apt. in Pentagon City	$42,163	$192	60%	1	1	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (51)
Serenity in the Apartment W Gym at Crystal City	$61,489	$191	83%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
Stay with Style in this Apt at Crystal City	$71,801	$222	85%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (13)

Return Metrics

715.18% 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)	$31,110	$62,220	$93,331	$124,441	$155,552	$311,104	$933,314
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	$31,110	$62,220	$93,331	$124,441	$155,552	$311,104	$933,314

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

715.18%

Payback Period Days

Return on Investment

715.18%

1401 S Joyce St Arlington, Virginia, 22202

1 bed • 1 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$83,166

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $190/night at 62% occupancy.Projected nightly rate is $170/night at 83% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 3% of comparables

Seasonality

40 Airbnb Comparables

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

$53,863

Avg annual revenue

83%

Avg occupancy rate

$170

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

$31,110

Profit

Revenue

$83,166

Operating Expenses

$22,812

Operating Income

$60,354

Net Effective Rent

$29,244

Profit (Cash Flow)

$31,110

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

715.18%

Payback Period Days