BNBCalc Short Term Rental Rental Arbitrage Analysis 3001 Park Center Dr, Alexandria, VA, 22302

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$30,797

Profit (Cash Flow)

-$1,898

Cash on Cash Return

-43.6%

Annual Revenue

$30,797

AirDNA projects $124/night at 68% occupancy ($30,797). Airbtics projects $138/night at 72% occupancy ($36,290). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, $124 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,554	$35,550	$51,493	$63,715
Occupancy	60%	76%	90%	94%
Nightly Rate	$115	$125	$152	$178

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Exquisite 1-Bdrm Apt King Bed Pet Friendly	$54,341	$164	86%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 4.9 (151)
Cozy Private Suite \| Minutes to DC	$34,571	$124	73%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (78)
Free Parking Near Old Town DC Monument MGM Airport	$35,900	$152	62%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (5)
Spacious suite with private patio, mins from DC	$38,597	$123	84%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (156)
Funky Vibrant Flat next to Bars!	$31,194	$204	40%	1	1	2	$50	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
Apartment in Arlington, VA	$55,878	$187	81%	1	1	2	$25	✅	❌	❌	Y / Y	⭐️ 5 (16)
Unique & Charm Room l No Cleaning fee	$11,163	$122	25%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (62)
Pet Friendly Bright In Law suite w Outdoor HangOut	$40,099	$132	83%	1	1	1	$0	❌	✅	✅	N / Y	⭐️ 5 (485)
City Luxury King Suite	$48,165	$177	67%	1	1	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (1)
Luxury 1-bedroom rental unit with pool.	$30,498	$109	75%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.6 (38)
LUX 1BR 1B Apartment Near Old Town Alexandria	$101,403	$372	73%	1	1	2	$195	✅	❌	✅	Y / Y	⭐️ 4.9 (10)
Spacious in luxury 2 Beds: No Cleaning Fee	$20,027	$152	36%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.4 (68)
Cityscape \| DC \| Free-Parking	$27,111	$139	48%	1	1	2	$125	❌	✅	✅	Y / Y	⭐️ 4.8 (14)
Artistic 1 bedroom with floor to ceiling windows	$21,317	$112	52%	1	1	28	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Historic Cozy Condo Alexandria	$37,398	$110	91%	1	1	90	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Top Floor Condo with a VIEW of DC	$27,084	$100	74%	1	2	180	$100	❌	❌	❌	Y / Y	⭐️ 4.2 (4)
Modern Eccentric Lux 1Bdr Apt	$27,209	$118	63%	1	1	1	$0	✅	❌	✅	Y / N	⭐️ 0 (9)
You are always welcome	$16,630	$85	52%	1	1	1	$150	✅	❌	❌	Y / N	⭐️ 0 (0)
Stylish & Sunny 1B \| Free Parking \| WFH Desk \| New	$46,482	$127	100%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (26)
Your Home Away From Home	$42,548	$125	93%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 5 (1)
Bright & Relaxing 1B \| Free Parking \| Free Shuttle	$47,574	$134	97%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (26)
Beautiful Arlington Apartment with Pool & Parking!	$50,400	$153	90%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (20)
Cozy Convenient Condo with Courtyard	$31,319	$91	88%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.6 (19)
spacious 1BDRM, free parking ALX	$37,879	$150	69%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
Cozy & Quiet! Sleeps 3 \| Free Parking \| Gym	$36,616	$122	82%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (9)
Comfortable apartment close to the city	$16,690	$120	38%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
1BR Apt in Alexandria\|Free Parking,Pool,Gym	$41,175	$125	90%	1	1	2	$125	✅	❌	✅	Y / Y	⭐️ 4.6 (10)
1 bedroom Apartment in Alexandria (min. 3 nights)	$28,865	$116	68%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
One-bedroom apartment	$19,729	$70	77%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Charming 1BD: Free Parking \| WFH Desk \| Gym	$41,922	$138	83%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (9)
A Visitor’s Paradise	$35,838	$102	96%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Chic Cozy Retreat	$44,447	$132	92%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (11)
Cozy Arlington Apartment 10 minutes outside DC!	$53,324	$155	94%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (3)
Lily’s lovely and cozy 1BR	$10,874	$110	27%	1	1	4	$90	✅	❌	❌	N / N	⭐️ 0 (0)
Blueground \| Alexandria West, gym & w/d, nr metro	$48,678	$143	93%	1	1	31	$395	❌	❌	❌	Y / Y	⭐️ 0 (0)
Home away from home.	$45,091	$154	80%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Luxury Apartment with 2 beds and full kitchen	$34,126	$126	74%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
Minimalistic Studio Apartment	$45,750	$125	100%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Zen Retreat Urban Oasis Near DC.	$29,396	$251	32%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Bedroom Across Jennie Dean Park	$16,405	$80	56%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)

Return Metrics

-43.63% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,898	-$3,796	-$5,694	-$7,593	-$9,491	-$18,982	-$56,948
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	-$1,898	-$3,796	-$5,694	-$7,593	-$9,491	-$18,982	-$56,948

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-43.63%

Payback Period Days

Return on Investment

-43.63%

3001 Park Center Dr Alexandria, Virginia, 22302

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,300

Zestimate

Alexandria

Zoning

Laws

$30,797

Annual Revenue

BNBCalc predicts this property will get $138 per night with 72% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 58% of comparables

Seasonality

40 Airbnb Comparables

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

$36,592

Avg annual revenue

72%

Avg occupancy rate

$138

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

$40k

$70k

$100k

-$1,898

Profit

Revenue

$30,797

Operating Expenses

$16,004

Operating Income

$14,794

Net Effective Rent

$16,692

Profit (Cash Flow)

-$1,898

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-43.63%

Payback Period Days