BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

1 bed β€’ 1 bath β€’ 4 guests β€’ $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}

Percentiles25%50%75%90%
Revenue$25,554$35,550$51,493$63,715
Occupancy60%76%90%94%
Nightly Rate$115$125$152$178

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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%
111$80βœ…βŒβœ…Y / Y⭐️ 4.9 (151)
Cozy Private Suite | Minutes to DC
$34,571
$124
73%
112$95❌❌❌Y / Y⭐️ 4.8 (78)
Free Parking Near Old Town DC Monument MGM Airport
$35,900
$152
62%
112$75βœ…βŒβŒY / Y⭐️ 5 (5)
Spacious suite with private patio, mins from DC
$38,597
$123
84%
112$50❌❌❌N / Y⭐️ 5 (156)
Funky Vibrant Flat next to Bars!
$31,194
$204
40%
112$50βœ…βŒβŒY / Y⭐️ 4.8 (21)
Apartment in Arlington, VA
$55,878
$187
81%
112$25βœ…βŒβŒY / Y⭐️ 5 (16)
Unique & Charm Room l No Cleaning fee
$11,163
$122
25%
111$0βœ…βŒβŒY / Y⭐️ 4.8 (62)
Pet Friendly Bright In Law suite w Outdoor HangOut
$40,099
$132
83%
111$0βŒβœ…βœ…N / Y⭐️ 5 (485)
City Luxury King Suite
$48,165
$177
67%
112$165❌❌❌Y / Y⭐️ 5 (1)
Luxury 1-bedroom rental unit with pool.
$30,498
$109
75%
111$80βœ…βŒβŒY / Y⭐️ 4.6 (38)
LUX 1BR 1B Apartment Near Old Town Alexandria
$101,403
$372
73%
112$195βœ…βŒβœ…Y / Y⭐️ 4.9 (10)
Spacious in luxury 2 Beds: No Cleaning Fee
$20,027
$152
36%
111$0βœ…βŒβŒY / Y⭐️ 4.4 (68)
Cityscape | DC | Free-Parking
$27,111
$139
48%
112$125βŒβœ…βœ…Y / Y⭐️ 4.8 (14)
Artistic 1 bedroom with floor to ceiling windows
$21,317
$112
52%
1128$0βœ…βŒβŒY / Y⭐️ 5 (1)
Historic Cozy Condo Alexandria
$37,398
$110
91%
1190$100βŒβŒβœ…Y / Y⭐️ 4.8 (9)
Top Floor Condo with a VIEW of DC
$27,084
$100
74%
12180$100❌❌❌Y / Y⭐️ 4.2 (4)
Modern Eccentric Lux 1Bdr Apt
$27,209
$118
63%
111$0βœ…βŒβœ…Y / N⭐️ 0 (9)
You are always welcome
$16,630
$85
52%
111$150βœ…βŒβŒY / N⭐️ 0 (0)
Stylish & Sunny 1B | Free Parking | WFH Desk | New
$46,482
$127
100%
111$0βœ…βŒβŒY / Y⭐️ 5 (26)
Your Home Away From Home
$42,548
$125
93%
111$0βœ…βŒβŒY / N⭐️ 5 (1)
Bright & Relaxing 1B | Free Parking | Free Shuttle
$47,574
$134
97%
111$0βœ…βŒβŒY / Y⭐️ 5 (26)
Beautiful Arlington Apartment with Pool & Parking!
$50,400
$153
90%
111$0βœ…βŒβŒY / Y⭐️ 5 (20)
Cozy Convenient Condo with Courtyard
$31,319
$91
88%
111$100βŒβŒβœ…Y / Y⭐️ 4.6 (19)
spacious 1BDRM, free parking ALX
$37,879
$150
69%
111$0βœ…βŒβŒY / Y⭐️ 4.8 (31)
Cozy & Quiet! Sleeps 3 | Free Parking | Gym
$36,616
$122
82%
111$0βœ…βŒβŒY / Y⭐️ 0 (9)
Comfortable apartment close to the city
$16,690
$120
38%
111$0βœ…βŒβŒY / Y⭐️ 5 (4)
1BR Apt in Alexandria|Free Parking,Pool,Gym
$41,175
$125
90%
112$125βœ…βŒβœ…Y / Y⭐️ 4.6 (10)
1 bedroom Apartment in Alexandria (min. 3 nights)
$28,865
$116
68%
111$0❌❌❌Y / N⭐️ 0 (2)
One-bedroom apartment
$19,729
$70
77%
112$0❌❌❌N / N⭐️ 0 (0)
Charming 1BD: Free Parking | WFH Desk | Gym
$41,922
$138
83%
111$0βœ…βŒβŒY / Y⭐️ 0 (9)
A Visitor’s Paradise
$35,838
$102
96%
112$0βœ…βŒβŒY / Y⭐️ 5 (1)
Chic Cozy Retreat
$44,447
$132
92%
111$0βœ…βŒβœ…Y / Y⭐️ 0 (11)
Cozy Arlington Apartment 10 minutes outside DC!
$53,324
$155
94%
112$0βœ…βŒβŒY / Y⭐️ 0 (3)
Lily’s lovely and cozy 1BR
$10,874
$110
27%
114$90βœ…βŒβŒN / N⭐️ 0 (0)
Blueground | Alexandria West, gym & w/d, nr metro
$48,678
$143
93%
1131$395❌❌❌Y / Y⭐️ 0 (0)
Home away from home.
$45,091
$154
80%
113$0❌❌❌Y / Y⭐️ 0 (1)
Luxury Apartment with 2 beds and full kitchen
$34,126
$126
74%
112$0βœ…βŒβŒY / Y⭐️ 4.7 (3)
Minimalistic Studio Apartment
$45,750
$125
100%
111$0❌❌❌Y / Y⭐️ 0 (0)
Zen Retreat Urban Oasis Near DC.
$29,396
$251
32%
111$0βœ…βŒβŒY / N⭐️ 0 (0)
Bedroom Across Jennie Dean Park
$16,405
$80
56%
111$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-43.63%

Payback Period Days

0

Return on Investment

-43.63%

property-location

3001 Park Center Dr Alexandria, Virginia, 22302

1 bed β€’ 1 bath β€’ 4 guests

Agent

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.

Top 66% of comparables

Top 58% of comparables


Seasonality

Sign up to view the full seasonality chart

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


πŸŠβ€β™‚οΈ Pool
πŸ› 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

Sign up to see the data on 40 all comparables

-$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

0%

Cash on Cash Return

-43.63%

Payback Period Days

0