BNBCalc Short Term Rental Investment Analysis 1423 35th St NW, Washington, DC 20007, USA

3 bed • 2.5 bath • 6 guests • $1,685,000

BNB

Calc

Annual Revenue

$156,222

Profit (Cash Flow)

$14,237

Cap Rate

7.2%

Annual Revenue

$156,222

AirDNA projects $578/night at 74% occupancy ($156,222).

BNB Calc projects a 74% occupancy rate, $578 rate per night.

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

Return Metrics

3.59% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,237	$28,474	$42,712	$56,949	$71,186	$142,373	$427,121
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,347,999	$1,347,999	$1,347,999	$1,347,999	$1,347,999	$1,347,999	$1,347,999
Down Payment	$337,000	$337,000	$337,000	$337,000	$337,000	$337,000	$337,000
Property Appreciation	$50,550	$102,616	$156,244	$211,482	$268,376	$579,499	$2,404,937
Total Return	$1,749,787	$1,816,091	$1,883,957	$1,953,431	$2,024,563	$2,406,873	$4,517,059

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.59%

Cap Rate

7.18%

Return on Investment

20.51%

1423 35th St NW Washington, District of Columbia, 20007-2806

3 bed • 2.5 bath • 6 guests

Purchase Price

Est. $8,082/mo

Inquire about this property

Contact Agent

Washington

Guide

Zoning

Market

Guide

Laws

Market Data

$156,222

Annual Revenue

Projected nightly rate is $578/night at 74% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,237

Profit

Revenue

$156,222

Operating Expenses

$35,189

Operating Income

$121,033

Mortgage & Taxes

$106,796

Profit (Cash Flow)

$14,237

$396,175

Cash Investment

Down Payment

$337,000

Renos & Furnishing

$8,625

Closing Costs

$50,550

Total

$396,175

DSCR Ratio

Acceptable

1.13

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.59%

Cap Rate

7.18%

Return on Investment

20.51%

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

$80,242

Deductible property tax

$9,604

Your total deduction

$153,945

Your adjusted annual income

$150,000 - $153,945 = -$3,945

Taxes on -$3,945 (30%)

-$1,183

Your old tax bill

$45,000

Your new tax bill

-$1,183

Estimated tax savings

$46,183

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