BNBCalc Short Term Rental Investment Analysis 1239 Vermont Ave Nw 401, Washington, DC 20005

1 bed • 1 bath • 3 guests • $380,000

BNB

Calc

Annual Revenue

$53,435

Profit (Cash Flow)

$7,175

Cap Rate

8.6%

Annual Revenue

$53,435

AirDNA projects $297/night at 72% occupancy ($78,103). Airbtics projects $190/night at 77% occupancy ($53,435). Airbtics predicts this property will perform in the 64% revenue percentile

BNB Calc projects a 77% occupancy rate, $190 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,936	$49,132	$54,036	$63,498
Occupancy	70%	79%	89%	91%
Nightly Rate	$157	$164	$195	$233

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sojourn on 15th	$52,167	$203	58%	1	2	31	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (156)
Downtown DC Awaits ~ 1 bed Apt. walk to Convention	$48,531	$170	78%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Modern Victorian Apt.- near National Mall	$54,659	$174	80%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (132)
Best location! — cute 1BR downtown — Logan Circle	$43,671	$157	76%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (297)
Logan Circle: Pet and Foodie+Metro+55"TV+Workspace	$55,914	$159	91%	1	1	1	$105	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Urban Oasis 1-bed Apt-Near National Mall	$38,577	$155	68%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Sojourn on 15th	$49,733	$158	86%	1	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Chic Penthouse in Logan Circle	$131,760	$400	90%	1	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Modern Victorian Apt.	$36,199	$215	46%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Beautiful 1 Bedroom apt in Logan Circle	$41,358	$113	100%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)

Return Metrics

7.82% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,175	$14,350	$21,525	$28,700	$35,875	$71,750	$215,250
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,733	$7,696	$11,904	$16,371	$21,114	$49,595	$304,000
Down Payment	$76,000	$76,000	$76,000	$76,000	$76,000	$76,000	$76,000
Property Appreciation	$11,400	$23,142	$35,236	$47,693	$60,524	$130,688	$542,359
Total Return	$98,308	$121,188	$144,665	$168,765	$193,513	$328,033	$1,137,610

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.82%

Cap Rate

8.63%

Return on Investment

24.34%

1239 Vermont Ave Nw 401 Washington, DC, 20005

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,823/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$7,175

Annual Profit

8.6%

Cap Rate

7.8%

Cash on Cash

$53,435

Annual Revenue

BNBCalc predicts this property will get $190 per night with 77% occupancy, putting it in the top 64% revenue percentile compared to similar properties nearby.

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.

$55,256

Avg annual revenue

77%

Avg occupancy rate

$190

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

$35k

$65k

$100k

$135k

$7,175

Profit

Revenue

$53,435

Operating Expenses

$20,627

Operating Income

$32,809

Mortgage & Taxes

$25,634

Profit (Cash Flow)

$7,175

$91,650

Cash Investment

Down Payment

$76,000

Renos & Furnishing

$4,250

Closing Costs

$11,400

Total

$91,650

DSCR Ratio

Strong

1.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.82%

Cap Rate

8.63%

Return on Investment

24.34%

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

$18,035

Deductible property tax

$3,762

Your total deduction

$31,057

Your adjusted annual income

$150,000 - $31,057 = $118,943

Taxes on $118,943 (30%)

$35,683

Your old tax bill

$45,000

Your new tax bill

$35,683

Estimated tax savings

$9,317

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: -