Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Reston Metro Plaza, Reston, VA, 20190

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$27,013

Profit (Cash Flow)

-$228,498

Cash on Cash Return

-5252.8%

Annual Revenue

$27,013

AirDNA projects $200/night at 53% occupancy ($38,715). Airbtics projects $172/night at 43% occupancy ($27,013). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 43% occupancy rate, $172 rate per night.

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

Percentiles25%50%75%90%
Revenue$10,113$29,100$44,829$65,089
Occupancy19%43%60%82%
Nightly Rate$144$183$201$214

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
$29,730
$148
50%
112$120❌❌❌Y / Y⭐️ 4.7 (3)
$50,965
$206
67%
112$50❌❌❌Y / Y⭐️ 5 (41)
$25,668
$68
100%
11.52$50❌❌❌Y / Y⭐️ 5 (115)
$38,057
$121
84%
1130$69❌❌✅Y / Y⭐️ 4.5 (126)
$32,495
$113
76%
1130$79❌❌✅Y / Y⭐️ 4.5 (116)
$26,253
$86
82%
113$40❌❌❌Y / Y⭐️ 5 (180)
$24,940
$79
86%
115$5❌❌✅Y / Y⭐️ 5 (74)
$21,148
$107
54%
1130$0✅❌❌Y / Y⭐️ 5 (10)
$35,036
$209
45%
111$100✅❌✅Y / Y⭐️ 0 (1)
$59,425
$176
90%
11.52$70❌❌❌Y / Y⭐️ 5 (22)
$50,151
$169
80%
113$150✅❌❌Y / Y⭐️ 5 (5)
$35,356
$215
44%
111$100✅❌✅Y / Y⭐️ 0 (1)
$35,114
$123
78%
111$0❌❌❌Y / Y⭐️ 5 (20)
$45,002
$212
58%
111$0✅❌✅Y / Y⭐️ 0 (1)
$28,648
$187
41%
111$100✅❌✅Y / Y⭐️ 0 (1)
$33,029
$188
48%
1131$395✅❌✅Y / Y⭐️ 0 (0)
$38,575
$124
79%
111$100✅✅❌Y / Y⭐️ 5 (65)
$38,378
$214
49%
111$100✅❌✅Y / Y⭐️ 0 (1)
$35,868
$200
49%
111$100✅❌✅Y / Y⭐️ 0 (1)
$35,330
$197
49%
113$100✅❌✅Y / Y⭐️ 4.5 (3)
$28,592
$186
42%
111$100✅❌✅Y / Y⭐️ 4 (6)
$33,306
$182
50%
111$100✅❌✅Y / Y⭐️ 0 (1)

Return Metrics

-5,252.83% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$228,498-$456,996-$685,494-$913,993-$1,142,491-$2,284,983-$6,854,949
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-$228,498-$456,996-$685,494-$913,993-$1,142,491-$2,284,983-$6,854,949

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-5,252.83%

Payback Period Days

0

Return on Investment

-5,252.83%

property-location

Reston Metro Plaza Reston, Virginia, 20190

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

$27,013

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $200/night at 53% occupancy.Projected nightly rate is $172/night at 43% occupancy.

Top 51% of comparables

Top 66% 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.

$25,240

Avg annual revenue

43%

Avg occupancy rate

$172

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

$5k

$25k

$40k

$60k

Sign up to see the data on 40 all comparables

-$228,498

Profit

Revenue

$27,013

Operating Expenses

$15,512

Operating Income

$11,502

Net Effective Rent

$240,000

Profit (Cash Flow)

-$228,498

$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

-5,252.83%

Payback Period Days

0