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 518 N Patrick St, Alexandria, VA, 22314

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$77,841

Profit (Cash Flow)

$4,181

Cash on Cash Return

48.6%

Annual Revenue

$77,841

AirDNA projects $330/night at 71% occupancy ($85,576). Airbtics projects $296/night at 72% occupancy ($77,840). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, $296 rate per night.

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

Percentiles25%50%75%90%
Revenue$50,719$78,054$104,360$164,379
Occupancy67%75%82%89%
Nightly Rate$201$276$338$492

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
Notley Shaw House - Modern History in OldTown

No image available

$68,372
$198
89%
331$155❌❌❌Y / Y⭐️ 5 (105)
Beautiful New 3BR Home in Alexandria-Walk to Metro

No image available

$81,935
$317
68%
342$160❌❌❌Y / Y⭐️ 5 (37)
King Beds <|> An Upscale Penthouse Suite Xcape

No image available

$163,475
$530
82%
331$175❌❌✅Y / Y⭐️ 5 (101)
"Walkscore 96*HEART OF OLD TOWN*PERFECT Townhome!"

No image available

$95,511
$462
56%
333$125❌❌❌Y / Y⭐️ 5 (39)
Lord & Patrick House at Old Town

No image available

$64,657
$260
67%
333$225❌❌✅Y / Y⭐️ 4.9 (121)
4 Kings | 50"SmartTVs | Metro | Parking | DT 3 min

No image available

$72,245
$251
78%
342$295❌❌❌Y / Y⭐️ 5 (45)
Historic, Charming Home in Old Town

No image available

$88,068
$337
71%
334$165❌❌❌Y / Y⭐️ 5 (282)
Park 2 Cars <|> Serene Old Town Xcape

No image available

$138,516
$506
72%
331$225❌❌✅Y / Y⭐️ 5 (85)
Pina Home | Old World Charm Meets Modern Comfort

No image available

$98,796
$418
63%
332$150❌❌❌Y / Y⭐️ 5 (44)
Hidden Gem in the heart of Old Town-Walk Score 99

No image available

$50,893
$168
77%
311$120❌❌❌Y / Y⭐️ 4.8 (111)
Upscale Old Town Retreat*Walk to King St Metro

No image available

$100,391
$304
88%
332$175❌❌✅Y / Y⭐️ 5 (61)
The Henry House | 1790 Charm w/ Modern Day Luxury

No image available

$135,874
$507
72%
333$250❌❌❌Y / Y⭐️ 5 (22)
Heart of Old Town Alexandria|Historic|1800ft²

No image available

$102,436
$280
98%
323$250❌❌❌Y / Y⭐️ 5 (154)
Lovely 3-BR Old Town Townhouse

No image available

$95,103
$311
81%
322$180❌❌✅Y / Y⭐️ 5 (103)
Cozy 3 Bedroom in Downtown Old Town | Metro

No image available

$93,389
$344
74%
332$165❌❌✅Y / Y⭐️ 5 (32)
Contemporary, Cozy, & Convenient

No image available

$125,486
$434
79%
331$0❌✅✅Y / Y⭐️ 5 (21)
PayneHouse OldTown| Luxury-95WalkScore-FreeParking

No image available

$90,196
$294
82%
322$200✅❌❌Y / Y⭐️ 4.9 (34)
The Historic Ice House - Old Town Alexandria

No image available

$90,536
$498
49%
323$175❌❌✅Y / Y⭐️ 5 (105)
Old Town Alexandria, VA: Modern 2-Bedroom in Hist

No image available

$52,333
$194
68%
321$150❌❌❌Y / Y⭐️ 4.9 (51)
Old Town+Metro King Bed Free Parking 95 Walk Score

No image available

$58,712
$229
67%
322$150❌❌✅Y / Y⭐️ 5 (29)
Spacious Hidden Gem “4TVs” Free Parking Mins To DC

No image available

$70,609
$229
81%
321$160❌❌❌Y / Y⭐️ 5 (80)
Steps from Metro | Free Parking | Full kitchen+W/D

No image available

$65,342
$246
70%
322$165❌❌✅Y / Y⭐️ 5 (65)
Historic Condo on King St,2 blocks from Waterfront

No image available

$77,742
$273
76%
322$150❌❌❌Y / Y⭐️ 4.8 (69)
Astonishing Old Town Colonial Home w/parking!

No image available

$66,588
$219
79%
332$180❌❌❌Y / Y⭐️ 4.5 (18)
Blocks to King Street and River

No image available

$87,892
$247
96%
323$100❌❌❌Y / Y⭐️ 5 (19)
Historic Comfort in OldTown

No image available

$58,261
$178
82%
321$140❌❌❌Y / Y⭐️ 5 (56)
3 level townhouse near King Street metro

No image available

$53,361
$180
79%
323$160❌❌✅Y / Y⭐️ 4.7 (55)
Modern Comforts Historic Charm Old Town Alexandria

No image available

$67,302
$300
59%
322$150❌❌❌Y / Y⭐️ 5 (113)
Modern Luxury Home in Old Town | 95 Walking Score

No image available

$66,144
$202
88%
322$150❌❌❌Y / Y⭐️ 5 (53)
Quaint Rowhome in OldTown, Alex

No image available

$53,472
$184
77%
322$185❌❌✅Y / Y⭐️ 4.8 (91)
A Plushy Palace in a 1920’s World War I Home

No image available

$44,442
$127
89%
3230$139❌❌❌Y / Y⭐️ 4.8 (207)
Stunning New 3BR Home in Alexandria-Walk to Metro

No image available

$62,229
$312
52%
342$150❌❌❌Y / Y⭐️ 5 (11)
Close to Old Town Alexandria And All Things DC

No image available

$53,645
$152
92%
322$175❌❌✅Y / Y⭐️ 4.8 (67)
3BR/3.5BA Historic Home in Old Town

No image available

$113,738
$457
68%
347$190❌❌✅Y / Y⭐️ 5 (11)
Old Town Getaway - 3-BR in Perfect Location

No image available

$59,489
$258
63%
332$0❌❌❌Y / Y⭐️ 4.8 (9)
Charming Townhouse in Historic Old Town Alexandria

No image available

$69,174
$300
63%
332$0❌❌❌Y / Y⭐️ 4.8 (14)
Sojourn Old Town Alexandria 3 BR w/ Relaxing Patio

No image available

$63,506
$183
88%
333$196❌❌❌Y / Y⭐️ 4.7 (14)
Beautiful 3BR/2BA Colonial House | by CozySuites

No image available

$43,089
$144
74%
322$165❌❌❌Y / Y⭐️ 4.7 (23)

Return Metrics

48.62% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$4,181$8,362$12,544$16,725$20,907$41,814$125,444
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$4,181$8,362$12,544$16,725$20,907$41,814$125,444

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

48.62%

Payback Period Days

751

Return on Investment

48.62%

property-location

518 N Patrick St Alexandria, Virginia, 22314

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

Alexandria

Zoning


Laws

$77,841

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $330/night at 71% occupancy ($85,576.66). Airbtics projects $296/night at 72% occupancy ($77,840).

Top 58% of comparables

Top 46% 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.

$77,825

Avg annual revenue

72%

Avg occupancy rate

$296

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

$30k

$75k

$120k

$165k

Sign up to see the data on 40 all comparables

$4,181

Profit

Revenue

$77,841

Operating Expenses

$22,119

Operating Income

$55,721

Net Effective Rent

$51,540

Profit (Cash Flow)

$4,181

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

48.62%

Payback Period Days

751