BNBCalc Short Term Rental Rental Arbitrage Analysis 6053 Joust Ln, Alexandria, VA, 22315

4 bed • 4 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$111,535

Profit (Cash Flow)

$39,435

Cash on Cash Return

355.3%

Annual Revenue

$111,535

AirDNA projects $234/night at 76% occupancy ($64,954). Airbtics projects $319/night at 70% occupancy ($81,558). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 81% occupancy rate, $377 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$59,680	$81,237	$115,280	$138,833
Occupancy	64%	71%	81%	87%
Nightly Rate	$250	$305	$377	$422

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Dream Virginia \| 4 Bed \| Close to DC - Arlington	$57,029	$185	84%	4	3	3	$50	❌	❌	❌	Y / Y	⭐️ 4.3 (44)
The Escape	$58,499	$438	32%	4	2	3	$180	❌	✅	✅	Y / N	⭐️ 5 (3)
Exemplary Home in Historic Old Town, Alexandria	$53,655	$184	77%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Cheerful \| 4-bedroom bungalow \| free parking	$80,136	$292	71%	4	3	7	$189	❌	❌	✅	Y / N	⭐️ 4.7 (49)
Old Town Victorian Townhouse	$81,566	$253	87%	4	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (129)
Brockett House - A Poshabodes Holiday Home!	$142,281	$578	62%	4	3	3	$550	❌	❌	✅	Y / Y	⭐️ 5 (58)
Luxurious-Modern-OpenConcept-PvtGarage-MinsfromDC	$82,060	$323	67%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (37)
Old Town Escape @ TopShelfStays (4 blocks metro, w	$52,490	$306	44%	4	3	1	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Luxury Home \| 4 Bed \| Close to DC/Arlington/Mclean	$82,527	$305	72%	4	5	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Family Haven Retreat \| Near D.C. \| Pool Table	$83,998	$271	82%	4	3	30	$200	✅	❌	❌	Y / Y	⭐️ 5 (34)
Spacious Home in Alexandria-4BR -3BR w/King Beds	$71,915	$401	49%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (78)
Charming house - large yard - close to DC	$126,068	$384	89%	4	3	3	$60	❌	❌	✅	Y / Y	⭐️ 5 (82)
Glamorous Old Town Urban Oasis w/ Movie Theater	$109,914	$368	80%	4	3	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (49)
The W House \| Traveler's Dream Heart of Old Town	$112,401	$375	81%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (59)
Crestwood House I Lux-Kingbd-EnSuite/PrvYard-DCA	$120,418	$341	96%	4	5	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (61)
Alice’s DelRay Cottage-Elegant/EV enabled Retreat	$48,819	$197	66%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (287)
Historic Brockett's Row House	$180,985	$739	66%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (55)
Peaceful and spacious 4 BR House by Old Town	$94,865	$389	65%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (67)
New! Home away from home 1700sq next to Old Town	$84,858	$324	71%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (66)
Majestic 4B Retreat on King St-5 Mins Walk Metro	$77,785	$288	73%	4	2	3	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Townhouse in Old Town	$80,458	$247	89%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (143)
Modern Luxury w/ Parking - Old Town Alexandria!	$99,009	$317	81%	4	5	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (69)
Adorable Family Cottage near DC Slp 8 + crib	$91,384	$421	59%	4	2	3	$105	❌	❌	❌	Y / Y	⭐️ 5 (19)
House in Alexandria City	$50,938	$208	65%	4	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (32)
Modern Mid-Century \| 4BR Home \| Office \| Jacuzzi	$112,753	$446	66%	4	3	3	$200	❌	✅	✅	Y / Y	⭐️ 5 (52)
Home in Springfield Virginia	$72,586	$268	74%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Elegant 4 Bd with Office, parking and E.V Charger	$65,210	$252	70%	4	3	4	$180	❌	❌	❌	Y / Y	⭐️ 5 (44)
King Beds <\|> Walk to Metro - Stylish Suite Xcape	$92,006	$310	76%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (71)
Cozy 4Bdrm,3FullBath House: Fam Friendly:15-minDC	$77,060	$298	69%	4	3	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (51)
Alexandria Old Town home-walking distance to Metro	$68,741	$245	72%	4	2	2	$225	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Rare catch&House w/ 2 two br apts&Own entrances	$40,321	$219	45%	4	2	1	$139	❌	❌	❌	Y / Y	⭐️ 5 (3)
By DC I House I 6 beds I 2 Parking I Walk 2 Metro	$45,853	$255	46%	4	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
Chez Alice	$74,910	$385	52%	4	3	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (12)
King Beds <\|> Xcape to a Tranquil Retreat	$132,754	$415	84%	4	2	1	$240	❌	❌	✅	Y / Y	⭐️ 5 (57)
Beautiful House\|King Bed!\|3 Baths\|Free Parking\|DC	$80,064	$254	82%	4	3	1	$199	❌	❌	✅	Y / Y	⭐️ 5 (67)
Pet-Friendly Suburban retreat - 15 minutes from DC	$66,169	$323	52%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (25)
Charming Single-Family, 5 beds, 2 bath, Kingstowne	$76,308	$235	85%	4	2	90	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Timeless Luxury in Old Town	$55,421	$234	62%	4	3	1	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (47)
Home in Springfield Sleeps 8	$53,041	$186	69%	4	3	1	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
Bright Del Rey: King bed Firepit* 10 min to DC	$101,331	$307	89%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (65)

Return Metrics

355.27% 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)	$39,435	$78,870	$118,305	$157,740	$197,175	$394,350	$1,183,052
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	$39,435	$78,870	$118,305	$157,740	$197,175	$394,350	$1,183,052

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

355.27%

Payback Period Days

102

Return on Investment

355.27%

6053 Joust Ln Alexandria, Virginia, 22315

4 bed • 4 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Alexandria

Zoning

Laws

$111,535

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $234/night at 76% occupancy.Projected nightly rate is $319/night at 70% occupancy.

Occupancy Rate

Top 28% 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.

$83,464

Avg annual revenue

70%

Avg occupancy rate

$319

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

$40k

$85k

$130k

$180k

$39,435

Profit

Revenue

$111,535

Operating Expenses

$26,499

Operating Income

$85,035

Net Effective Rent

$45,600

Profit (Cash Flow)

$39,435

$11,100

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$100

Total

$11,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

355.27%

Payback Period Days

102