BNBCalc Short Term Rental Investment Analysis 164 Elmira St Sw, Washington, DC 20032

3 bed • 1 bath • 9 guests • $355,000

BNB

Calc

Annual Revenue

$69,192

Profit (Cash Flow)

$22,570

Cap Rate

13.1%

Annual Revenue

$69,192

AirDNA projects $212/night at 49% occupancy ($37,941). Airbtics projects $296/night at 64% occupancy ($69,191). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 64% occupancy rate, $296 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,392	$72,606	$111,576	$150,101
Occupancy	54%	68%	79%	87%
Nightly Rate	$215	$284	$376	$459

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Historic DC townhome near the Harbor	$30,318	$105	71%	3	3	2	$200	✅	❌	✅	Y / Y	⭐️ 4.7 (73)
Modern D.C. Home 8 min from MGM National Harbor	$65,476	$305	55%	3	3	1	$240	❌	❌	❌	Y / Y	⭐️ 5 (205)
Ultimate Comfort: Luxury Rental with Ample Parking	$33,847	$289	32%	3	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.7 (27)
Modern Townhome + Free Parking	$65,560	$229	75%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (83)
Delightful Row Home with ample FREE Parking!	$56,942	$319	48%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
Few blocks to Alexandria Old Town water front	$77,865	$376	56%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (86)
Comfy&Chic Getaway Minutes to Navy Yard and More	$53,677	$243	59%	3	3	3	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
Historic, Charming Home in Old Town	$83,874	$338	67%	3	3	4	$165	❌	❌	❌	Y / Y	⭐️ 5 (282)
Lord & Patrick House at Old Town	$66,604	$264	68%	3	3	3	$225	❌	❌	✅	Y / Y	⭐️ 4.9 (121)
Trendy Home +Private Parking+ 5 min walk to Metro	$77,576	$243	87%	3	3	4	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (99)
Park 2 Cars <\|> Serene Old Town Xcape	$142,732	$522	72%	3	3	1	$225	❌	❌	✅	Y / Y	⭐️ 5 (85)
National Harbor	$106,746	$412	69%	3	4	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (231)
King Beds <\|> An Upscale Penthouse Suite Xcape	$155,362	$530	78%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (101)
Pina Home \| Old World Charm Meets Modern Comfort	$91,682	$412	59%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (44)
Notley Shaw House - Modern History in OldTown	$73,958	$217	89%	3	3	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (105)
King Bed Near Gaylord National Harbor MGM, DC & VA	$51,913	$154	87%	3	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (117)
Boutique Style Home - Rooftop w/Breathtaking Views	$45,746	$210	57%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (98)
Hidden Gem in the heart of Old Town-Walk Score 99	$55,985	$187	77%	3	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (111)
Wonderful Renovated Townhouse in a Prime Location	$25,944	$107	62%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (120)
Spacious D.C. Rowhome Near Metro w/ free parking	$58,229	$198	79%	3	3	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (161)
3BR/2.5BA DelRay Home near DCA & Everything (312)	$75,441	$235	87%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (213)
Beautiful New 3BR Home in Alexandria-Walk to Metro	$76,274	$320	63%	3	4	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (37)
"Walkscore 96HEART OF OLD TOWNPERFECT Townhome!"	$88,884	$454	53%	3	3	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (39)
Lux Urban Retreat★Easy access to it all!★Fast WIFI	$67,404	$404	44%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (76)
4 Kings \| 50"SmartTVs \| Metro \| Parking \| DT 3 min	$72,996	$248	79%	3	4	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (45)
Cozy newly renovated property. 1.3 miles from DCA	$42,207	$250	45%	3	1	2	$105	❌	❌	❌	Y / Y	⭐️ 4.7 (58)
Upscale Old Town Retreat*Walk to King St Metro	$94,424	$298	85%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (61)
Location! Cozy house, Metro, Parking, Wi-Fi, Safe	$41,415	$164	63%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (120)
NEW 3 Bedroom Urban Gateway	$67,394	$231	79%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (80)
The Henry House \| 1790 Charm w/ Modern Day Luxury	$139,040	$505	74%	3	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (22)
Stylish Bright Free ParkingNear MGM & Navy Yard	$54,350	$196	72%	3	2	1	$225	❌	❌	✅	Y / Y	⭐️ 4.8 (54)
Crystal City, Arlington, 3BR/3.5BA Near Everything	$90,086	$281	87%	3	4	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (109)
Spring into Savings with Our Pet Paradise	$52,293	$376	38%	3	1	4	$0	❌	❌	✅	Y / N	⭐️ 4.1 (11)
One Night: No Cleaning Fee Required for Your Stay!	$41,294	$362	30%	3	1	1	$100	❌	❌	✅	N / Y	⭐️ 4.3 (3)
Del Ray Dreamstay	$93,575	$305	81%	3	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (35)
3BR/3.5BA Historic Home in Old Town	$125,446	$457	75%	3	4	7	$190	❌	❌	✅	Y / Y	⭐️ 5 (11)
.7 Miles from MGM Resort	$50,894	$147	94%	3	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (151)

Return Metrics

25.1% 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)	$22,569	$45,139	$67,709	$90,278	$112,848	$225,697	$677,091
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$284,000	$284,000	$284,000	$284,000	$284,000	$284,000	$284,000
Down Payment	$71,000	$71,000	$71,000	$71,000	$71,000	$71,000	$71,000
Property Appreciation	$10,650	$21,619	$32,918	$44,555	$56,542	$122,090	$506,678
Total Return	$388,219	$421,758	$455,627	$489,834	$524,390	$702,787	$1,538,769

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.1%

Cap Rate

13.1%

Return on Investment

40.83%

164 Elmira St Sw Washington, DC, 20032

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,703/mo

This property is for sale!

Contact Agent

142

Airbnb Investor Score

$22,569

Annual Profit

13.1%

Cap Rate

25.1%

Cash on Cash

$69,192

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $212/night at 49% occupancy.Projected nightly rate is $296/night at 64% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$69,474

Avg annual revenue

64%

Avg occupancy rate

$296

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

$20k

$65k

$110k

$155k

$22,570

Profit

Revenue

$69,192

Operating Expenses

$22,675

Operating Income

$46,517

Mortgage & Taxes

$23,947

Profit (Cash Flow)

$22,570

$89,900

Cash Investment

Down Payment

$71,000

Renos & Furnishing

$8,250

Closing Costs

$10,650

Total

$89,900

DSCR Ratio

Strong

1.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.1%

Cap Rate

13.1%

Return on Investment

40.83%

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

$16,849

Deductible property tax

$3,514

Your total deduction

$13,738

Your adjusted annual income

$150,000 - $13,738 = $136,262

Taxes on $136,262 (30%)

$40,879

Your old tax bill

$45,000

Your new tax bill

$40,879

Estimated tax savings

$4,121

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

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: -