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 1301 M St NW, Washington, DC, 20005

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Report by:

Rahim Barry

barryrahim73@gmail.com

Annual Revenue

$161,105

Profit (Cash Flow)

$61,550

Cash on Cash Return

715.7%

Annual Revenue

$161,105

AirDNA projects $491/night at 68% occupancy ($121,947). Airbtics projects $395/night at 73% occupancy ($105,318). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 87% occupancy rate, $507 rate per night.

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

Percentiles25%50%75%90%
Revenue$65,462$102,890$164,158$221,027
Occupancy60%75%87%92%
Nightly Rate$293$369$507$647

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
3-Bed-Hse-W/Deck-Near National Mall

No image available

$188,598
$526
97%
332$100❌❌❌Y / Y⭐️ 4.8 (37)
Large Cozy Brownstone House near the Convention Center

No image available

$138,182
$448
84%
333$149❌❌❌Y / Y⭐️ 5 (178)
Modern Artistic Design DuPont Circle 3B / 2.5B

No image available

$68,642
$314
57%
332$285❌❌❌Y / Y⭐️ 4.7 (44)
Convention Center & Metro -2 BLKS ✿ O Street Inn

No image available

$173,036
$546
86%
333$195❌❌❌Y / Y⭐️ 5 (185)
Entire House Near Logan Circle

No image available

$178,779
$517
94%
333$225❌❌❌Y / Y⭐️ 5 (37)
★★Upscale Entire 3 Room Suite in DC Shaw★★

No image available

$72,262
$325
59%
311$75❌❌✅N / Y⭐️ 4.5 (137)
ConventionCenter/Logan Circle home. 96 walk score

No image available

$126,101
$390
88%
333$135❌❌✅Y / Y⭐️ 5 (222)
Grand Historic Victorian Row House

No image available

$208,476
$828
68%
343$200❌❌❌Y / Y⭐️ 5 (41)
A Little Persian Castle with Parking

No image available

$97,450
$304
87%
332$199❌❌❌Y / Y⭐️ 4.8 (145)
@ 14th & U – Townhome - 99 Walk Score - Metro

No image available

$164,192
$513
86%
331$85❌❌❌Y / Y⭐️ 4.9 (911)
Spacious Victorian + Carriage House

No image available

$63,024
$307
55%
341$175❌❌❌Y / Y⭐️ 5 (81)
Light-filled 3 bedroom in heart of Dupont Circle

No image available

$119,320
$379
84%
312$140❌❌❌Y / Y⭐️ 4.9 (76)
Luxe, Near Metro, Free parking!

No image available

$114,920
$318
96%
332$289❌❌❌Y / Y⭐️ 5 (132)
Plush 3 Bed/2 Bath NW DC near Howard U/Whole Foods

No image available

$46,885
$258
48%
311$120❌❌❌Y / Y⭐️ 4.6 (112)
Dupont Modern: OutdoorSpace+Metro+55"Roku+FASTwifi

No image available

$62,777
$173
93%
3331$215❌❌❌Y / Y⭐️ 4.8 (69)
Large Modern Townhouse Near U St. & Other Sites

No image available

$55,456
$210
68%
352$171❌❌✅Y / Y⭐️ 4.7 (483)
Logan Circle Kastle

No image available

$154,182
$653
64%
333$140❌❌❌Y / Y⭐️ 5 (55)
3 BD / 3.5 BR Capitol Views in Historic Shaw

No image available

$95,512
$429
60%
343$150❌❌❌Y / Y⭐️ 4.9 (56)
New Designer Luxury Residence

No image available

$88,385
$284
78%
342$350❌❌❌Y / Y⭐️ 5 (55)
Luxury, pro cleaned, three bedroom in Logan circle

No image available

$115,065
$359
85%
321$260❌❌❌Y / Y⭐️ 4.9 (112)
Historic Shaw 3BD/2BA Conv. C/DT/Metro

No image available

$64,737
$297
58%
322$130❌❌❌Y / Y⭐️ 4.8 (334)
Beautiful Urban HIP 3BR+Patio|Walk 2 Metro

No image available

$91,864
$266
92%
333$250❌❌❌Y / Y⭐️ 3.8 (14)
Newly renovated! Pro-cleaned, 3 BR in Logan Circle

No image available

$68,476
$223
80%
321$260❌❌❌Y / Y⭐️ 4.8 (96)
Logan Circle Penthouse + Rooftop

No image available

$107,525
$505
57%
332$149❌❌✅Y / Y⭐️ 4.2 (4)
Central DC Retreat | Luxury In-Law Suite #DCottage

No image available

$174,448
$728
65%
343$180❌❌❌Y / Y⭐️ 5 (29)
Industrial Loft Offers Historic Feel with Modern Amenities

No image available

$106,217
$397
72%
321$160❌❌❌Y / Y⭐️ 4.8 (259)
Great Location, Walk Everywhere, Parking Included

No image available

$90,048
$342
71%
322$195❌❌❌Y / Y⭐️ 5 (40)
Central DC Home+Private Rooftop!

No image available

$141,636
$650
58%
332$149❌❌✅Y / Y⭐️ 2.7 (7)
DC Shaw's Spacious Condo w/ a Paris-Themed Suite

No image available

$64,496
$193
90%
322$144❌❌❌Y / Y⭐️ 4.7 (134)
Central DC 3-BR-Home - National Mall

No image available

$89,080
$399
61%
331$0❌❌❌Y / Y⭐️ 0 (0)
Modern D.C. Retreat w/ Private Outdoor Space!

No image available

$70,933
$214
88%
323$181❌❌✅Y / Y⭐️ 4.8 (58)
NEW! Designers District ~ Rooftop deck

No image available

$163,669
$514
87%
333$0❌❌❌Y / Y⭐️ 4.5 (18)
Historic Home + Modern Amenities

No image available

$217,858
$647
92%
332$0❌❌❌Y / Y⭐️ 5 (3)
Stately Single Family Home in Shaw!

No image available

$69,069
$305
60%
333$280❌❌❌Y / Y⭐️ 4.9 (68)
Contemporary Condo in Shaw/U Street

No image available

$50,788
$173
75%
323$200❌❌❌Y / Y⭐️ 4.8 (183)
Prime 3BR-Short walk to Metro & Convention Center+

No image available

$33,127
$175
49%
313$200❌❌❌Y / Y⭐️ 3 (4)
Historic Remodeled Home Logan Circle, 1700 sq ft

No image available

$110,766
$388
78%
3231$115❌❌✅Y / Y⭐️ 5 (92)
Townhouse close to downtown DC

No image available

$97,722
$356
75%
333$0❌❌✅Y / Y⭐️ 0 (1)
Spacious&Luxurious Penthouse Logan Circle

No image available

$105,746
$466
62%
333$160❌❌❌Y / Y⭐️ 4.9 (17)

Return Metrics

715.69% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$61,549$123,099$184,649$246,199$307,748$615,497$1,846,492
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$61,549$123,099$184,649$246,199$307,748$615,497$1,846,492

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

715.69%

Payback Period Days

51

Return on Investment

715.69%

property-location

1301 M St NW Washington, District of Columbia, 20005

3 bed • 2 bath • 10 guests

Agent

Inquire about this property

Contact Rahim

Washington

Guide

Zoning

Market

Guide


Laws


Market Data

$161,105

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $491/night at 68% occupancy.Projected nightly rate is $395/night at 73% occupancy.

Top 26% of comparables

Top 26% 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.

$107,375

Avg annual revenue

73%

Avg occupancy rate

$395

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

$95k

$155k

$220k

Sign up to see the data on 40 all comparables

$61,550

Profit

Revenue

$161,105

Operating Expenses

$32,944

Operating Income

$128,162

Net Effective Rent

$66,612

Profit (Cash Flow)

$61,550

$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

715.69%

Payback Period Days

51