BNBCalc Short Term Rental Investment Analysis 1 Scott Cir Nw 603, Washington, DC 20036

1 bed • 1 bath • 3 guests • $270,000

BNB

Calc

Annual Revenue

$59,023

Profit (Cash Flow)

$19,457

Cap Rate

14.0%

Annual Revenue

$59,023

AirDNA projects $225/night at 65% occupancy ($53,416). Airbtics projects $202/night at 80% occupancy ($59,023). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 80% occupancy rate, $202 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,040	$57,890	$68,471	$79,425
Occupancy	76%	81%	88%	91%
Nightly Rate	$158	$189	$202	$226

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
DuPont/Logan Gem, Whole Foods, Metro, Restaurants	$41,370	$133	80%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (114)
Modern 1-bedroom Condo @ Logan & Dupont	$62,410	$203	84%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (56)
Sojourn on 15th	$44,915	$199	54%	1	2	31	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (156)
Best location! — cute 1BR downtown — Logan Circle	$48,155	$159	80%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (303)
Sojourn on 15th \| 1 Bedroom	$63,581	$193	82%	1	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
Oasis on O Street - the Heart of the Capital	$74,023	$203	98%	1	1	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (57)
DesignerFlat Nestled Between Dupont&Logan Circles	$41,882	$146	75%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (137)
Central Chic Condo: The Ambassador's Den	$108,633	$443	67%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Sojourn on 15th	$54,900	$158	90%	1	2	3	$142	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Sojourn on 15th \| 1 Bedroom	$70,447	$186	91%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (132)

Return Metrics

29.32% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,457	$38,914	$58,371	$77,828	$97,285	$194,570	$583,711
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$216,000	$216,000	$216,000	$216,000	$216,000	$216,000	$216,000
Down Payment	$54,000	$54,000	$54,000	$54,000	$54,000	$54,000	$54,000
Property Appreciation	$8,100	$16,443	$25,036	$33,887	$43,004	$92,857	$385,360
Total Return	$297,557	$325,357	$353,407	$381,715	$410,289	$557,427	$1,239,071

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.32%

Cap Rate

13.95%

Return on Investment

45.53%

1 Scott Cir Nw 603 Washington, DC, 20036

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,295/mo

This property is for sale!

Contact Agent

161

Airbnb Investor Score

$19,457

Annual Profit

14.0%

Cap Rate

29.3%

Cash on Cash

$59,023

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $225/night at 65% occupancy.Projected nightly rate is $202/night at 80% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$61,031

Avg annual revenue

80%

Avg occupancy rate

$202

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

$65k

$85k

$110k

$19,457

Profit

Revenue

$59,023

Operating Expenses

$21,353

Operating Income

$37,670

Mortgage & Taxes

$18,213

Profit (Cash Flow)

$19,457

$66,350

Cash Investment

Down Payment

$54,000

Renos & Furnishing

$4,250

Closing Costs

$8,100

Total

$66,350

DSCR Ratio

Strong

2.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.32%

Cap Rate

13.95%

Return on Investment

45.53%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$12,814

Deductible property tax

$2,673

Your total deduction

$7,878

Your adjusted annual income

$150,000 - $7,878 = $142,122

Taxes on $142,122 (30%)

$42,637

Your old tax bill

$45,000

Your new tax bill

$42,637

Estimated tax savings

$2,363

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -