BNBCalc Short Term Rental Investment Analysis 1401 Church St Nw 129, Washington, DC 20005

2 bed • 3 bath • 6 guests • $10,000

BNB

Calc

Annual Revenue

$89,908

Profit (Cash Flow)

$63,866

Cap Rate

645.4%

Annual Revenue

$89,908

AirDNA projects $362/night at 68% occupancy ($89,908). Airbtics projects $225/night at 72% occupancy ($59,169). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 68% occupancy rate, $362 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,921	$71,529	$88,143	$105,089
Occupancy	57%	80%	89%	93%
Nightly Rate	$177	$237	$262	$289

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	$59,328	$260	58%	2	2	31	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (101)
Sojourn on 15th	$89,795	$265	90%	2	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (79)
The Grand Piano at Logan Circle!	$103,950	$305	87%	2	3	3	$280	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
Sojourn on 15th	$70,290	$277	58%	2	2	31	$350	❌	❌	✅	Y / Y	⭐️ 4.7 (85)
Sojourn on 15th	$25,928	$154	46%	2	2	31	$300	❌	❌	✅	Y / Y	⭐️ 5 (2)
Sojourn on 15th - 2br/ba	$88,246	$237	98%	2	2	3	$178	❌	❌	✅	Y / Y	⭐️ 5 (18)
Sojourn on 15th	$86,724	$237	95%	2	2	3	$178	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Sojourn on 15th	$83,454	$237	91%	2	2	3	$178	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
Sojourn on 15th	$67,417	$298	57%	2	2	31	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (65)
Sojourn on 15th	$29,119	$153	52%	2	2	31	$350	❌	❌	✅	Y / Y	⭐️ 3 (1)
Washington Thomas Circle Condominium	$36,246	$143	67%	2	2	7	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Fully Furnished 2BR Apt in Logan Circle	$58,820	$179	89%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 4.7 (25)
Blueground \| Logan Circle, gym, nr 14th st shops	$36,162	$247	40%	2	2	32	$495	❌	❌	✅	Y / Y	⭐️ 0 (0)
Blueground \| Logan Circle, roof, bbq, nr metro	$64,098	$211	83%	2	2	32	$495	❌	❌	✅	Y / Y	⭐️ 3.5 (2)
Luxury Logan Circle 2BR / Newly Renovated!	$53,887	$176	80%	2	1	31	$120	❌	❌	❌	Y / Y	⭐️ 5 (294)

Return Metrics

705.69% 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)	$63,865	$127,731	$191,597	$255,463	$319,328	$638,657	$1,915,973
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,000	$8,000	$8,000	$8,000	$8,000	$8,000	$8,000
Down Payment	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000
Property Appreciation	$300	$609	$927	$1,255	$1,592	$3,439	$14,272
Total Return	$74,165	$138,340	$202,524	$266,718	$330,921	$652,097	$1,940,246

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

705.69%

Cap Rate

645.4%

Return on Investment

710.09%

1401 Church St Nw 129 Washington, DC, 20005

2 bed • 3 bath • 6 guests

Purchase Price

Est. $48/mo

This property is for sale!

Contact Agent

7639

Airbnb Investor Score

$63,865

Annual Profit

645.4%

Cap Rate

705.7%

Cash on Cash

$89,908

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $362/night at 68% occupancy.Projected nightly rate is $225/night at 72% occupancy.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

15 Airbnb Comparables

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

$63,564

Avg annual revenue

72%

Avg occupancy rate

$225

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

$25k

$50k

$75k

$105k

$63,866

Profit

Revenue

$89,908

Operating Expenses

$25,368

Operating Income

$64,540

Mortgage & Taxes

$675

Profit (Cash Flow)

$63,866

$9,050

Cash Investment

Down Payment

$2,000

Renos & Furnishing

$6,750

Closing Costs

$300

Total

$9,050

DSCR Ratio

Strong

95.68

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

705.69%

Cap Rate

645.4%

Return on Investment

710.09%

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

$475

Deductible property tax

$99

Your total deduction

-$61,944

Your adjusted annual income

$150,000 - -$61,944 = $211,944

Taxes on $211,944 (30%)

$63,583

Your old tax bill

$45,000

Your new tax bill

$63,583

Estimated tax savings

-$18,583

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: -