BNBCalc Short Term Rental Rental Arbitrage Analysis 4701 Kenmore Ave, Alexandria, VA, 22304

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$62,588

Profit (Cash Flow)

$14,300

Cash on Cash Return

216.7%

Annual Revenue

$62,588

AirDNA projects $412/night at 51% occupancy ($76,745). Airbtics projects $183/night at 70% occupancy ($46,787). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 84% occupancy rate, $204 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,633	$44,510	$64,342	$91,883
Occupancy	58%	73%	84%	90%
Nightly Rate	$133	$163	$204	$271

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
"The Estate Guest House"Parking/Min to DC & METRO	$48,005	$140	93%	2	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (388)
Free Parking \| Two Bedroom Condo \| Self Check-In	$32,028	$106	79%	2	1	2	$124	❌	❌	✅	Y / Y	⭐️ 4.5 (71)
Home away from D.C.	$47,891	$168	75%	2	3	1	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (27)
Luxury in the ❤︎ of everything + Public Transport!	$57,606	$178	86%	2	1	3	$90	❌	❌	✅	Y / Y	⭐️ 5 (162)
New 2 bedroom APT, minutes to Washington D.C.	$33,168	$100	88%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (372)
Gorgeous 2BR APT in Alexandria	$40,711	$142	76%	2	1	5	$120	✅	❌	❌	Y / N	⭐️ 4.9 (20)
Lovely Duplex Apartment - Free Parking Garage	$43,161	$134	84%	2	3	1	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Spacious 2 BR Private Apt.	$38,959	$131	80%	2	1	4	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (102)
Spacious & Charming Condo near DC!	$36,797	$185	54%	2	1	2	$155	✅	❌	❌	Y / Y	⭐️ 4.8 (36)
Cozy 2 bed condo w/fast WiFi & free garage parking	$50,321	$176	78%	2	3	3	$50	✅	❌	❌	Y / Y	⭐️ 4.8 (11)
Entire High-Rise Apartment	$43,507	$166	69%	2	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
Cozy 2 Bedrm 1bath in Alexandria with free parking	$48,453	$178	72%	2	1	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (59)
Newly Renovated 2 Bedroom Condo	$45,862	$150	81%	2	1	3	$130	✅	❌	❌	Y / Y	⭐️ 4.3 (24)
Private Lower Level Near Old Town	$30,773	$109	76%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (154)
Alexandria's Cozy Corner	$39,108	$126	84%	2	1	1	$100	✅	✅	❌	Y / Y	⭐️ 4.6 (7)
Lovely Condo Proximity to DC/Alexandria old town	$64,112	$224	75%	2	1	180	$145	✅	❌	❌	Y / Y	⭐️ 5 (22)
Large Private Basement Apt w/2BD~15min to DC/METRO	$38,322	$160	63%	2	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.7 (136)
Great location,3 levels,2free parking,work station	$52,469	$224	64%	2	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (11)
Cozy 2 bedroom 1 bathroom in Historic community!	$33,313	$111	82%	2	1	10	$120	❌	❌	❌	Y / Y	⭐️ 5 (10)
Newly Renovated 2 Bedroom Condo 10min drive to DC	$23,158	$171	37%	2	1	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (9)
Quiet Oasis: Central & Welcoming. Free parking	$64,541	$268	62%	2	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
LUX 2BR 2B Apartment Near Old Town Alexandria	$113,692	$415	71%	2	2	1	$195	✅	❌	✅	Y / Y	⭐️ 5 (32)
Cozy Mid-Century Retreat	$57,105	$185	84%	2	2	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (23)
Lovely 2 Bedroom 2 Bath with office space	$37,636	$178	56%	2	2	4	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Peaceful Escape, Including free Parking	$74,069	$303	64%	2	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (61)
Peaceful home near shopping centers and DC	$15,245	$85	49%	2	1	1	$0	❌	✅	✅	Y / N	⭐️ 0 (0)
Great Basement Unit at Home	$123,196	$340	99%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (3)
2Bdr/2Bath Lux Apt in Alexandria/DC MonumentView	$85,383	$247	90%	2	2	1	$90	✅	❌	✅	Y / Y	⭐️ 4.9 (138)
Stunning & Luxurious TH w/2car garage	$31,525	$144	55%	2	3	2	$275	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Huge 2 Bd \| Free Parking \| Gym \| Brand New!	$70,213	$218	88%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (22)
2 Bed 2 bath 15 mins from Dc	$29,427	$134	60%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Large WWII era two-bedroom + loft with balcony	$29,929	$141	58%	2	1	21	$0	✅	❌	✅	Y / Y	⭐️ 5 (16)
Commuter dream 2B/1Ba	$23,050	$94	67%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (2)
Condo in falls church	$35,868	$200	49%	2	2	4	$0	✅	❌	❌	Y / N	⭐️ 4.5 (4)
The D.C. Retreat	$32,480	$153	58%	2	1	3	$0	❌	❌	✅	Y / N	⭐️ 4.5 (4)
Condo in Alexandria	$23,908	$142	46%	2	1	3	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Bedroom Theaters, Kitchen, Standing Desk & Laundry	$44,115	$131	92%	2	1	30	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Zen Modern & Victorian Apartment	$46,167	$238	53%	2	3	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Private Condo in Arlington	$40,260	$110	100%	2	1	30	$99	✅	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

216.66% 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)	$14,299	$28,599	$42,899	$57,198	$71,498	$142,997	$428,992
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	$14,299	$28,599	$42,899	$57,198	$71,498	$142,997	$428,992

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

216.66%

Payback Period Days

168

Return on Investment

216.66%

4701 Kenmore Ave Alexandria, Virginia, 22304

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Alexandria

Zoning

Laws

$62,588

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $412/night at 51% occupancy.Projected nightly rate is $183/night at 70% occupancy.

Occupancy Rate

Top 26% 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.

$46,814

Avg annual revenue

70%

Avg occupancy rate

$183

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

$50k

$85k

$125k

$14,300

Profit

Revenue

$62,588

Operating Expenses

$20,136

Operating Income

$42,452

Net Effective Rent

$28,152

Profit (Cash Flow)

$14,300

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

216.66%

Payback Period Days

168