BNBCalc Short Term Rental Investment Analysis 1828 L Street Northwest, Washington, DC

1 bed • 1 bath • 1 guests • $123,344

BNB

Calc

Annual Revenue

$77,140

Profit (Cash Flow)

$45,111

Cap Rate

43.3%

Annual Revenue

$77,140

AirDNA projects $231/night at 41% occupancy ($34,592). Airbtics projects $207/night at 76% occupancy ($57,460). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 88% occupancy rate, $240 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,199	$58,183	$79,339	$100,947
Occupancy	72%	81%	88%	94%
Nightly Rate	$159	$191	$240	$286

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Iconic \| Penthouse \| DuPont Circle \| 2 Balconies	$86,658	$272	85%	1	2	7	$109	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
Bright, Luxurious, Apartment in the Heart of DC	$67,562	$196	92%	1	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (296)
Hip & Elegant Apartment - "Supreme" Location	$28,154	$193	38%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (133)
One Bedroom Loft \| Placemakr Dupont Circle	$73,540	$283	71%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Calvin Coolidge Suite \| Placemakr Dupont Circle	$84,162	$315	73%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Upscale 1Bdrm Apt in Heart of DC	$90,039	$249	96%	1	1	1	$85	✅	❌	✅	Y / Y	⭐️ 5 (114)
Heart DuPont - Deluxe 1BR/1BA/Kitchen/Opt Parking	$47,544	$172	74%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (460)
Premium Studio Apt \| Placemakr Dupont Circle	$40,253	$234	47%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.4 (45)
One Bedroom Apt \| Placemakr Dupont Circle	$107,322	$413	71%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (140)
Premier Studio Apt \| Placemakr Dupont Circle	$34,261	$253	37%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.2 (38)
Luxury DuPont Apartment in the heart of DC	$54,034	$178	79%	1	1	3	$160	❌	❌	❌	N / Y	⭐️ 5 (90)
Delightful Apt in the Heart of Dupont!	$40,578	$131	78%	1	1	3	$159	❌	❌	❌	N / Y	⭐️ 4.8 (91)
#2 Foggy Bottom/Georgetown Apartment	$54,984	$172	86%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.8 (418)
#1 Foggy Bottom/Georgetown Apartment	$66,353	$192	91%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.8 (419)
DuPont Stylish 1BR, Near Metro, with Parking	$60,313	$201	81%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (229)
Clean and quiet. Dupont 1Br	$37,907	$116	87%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (157)
Heart Of Dupont / Walk to Georgetown	$78,035	$243	86%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Studio Apt. \| Placemakr Dupont Circle	$70,682	$272	71%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (353)
Historic DuPont Circle Inn ~ Moroccan Room	$42,156	$121	91%	1	1	1	$71	❌	❌	❌	N / Y	⭐️ 4.7 (198)
Carriage House Studio in Dupont Circle Alley	$62,602	$176	94%	1	1	2	$85	❌	❌	❌	N / Y	⭐️ 4.8 (69)
#4 Foggy Bottom/Georgetown Apartment	$55,722	$174	85%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.8 (440)
King Studio \| 2500 Penn, a Placemakr Experience	$51,958	$169	84%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (94)
Charming in Westend-Walkers Paradise	$66,751	$203	88%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (61)
Embassy Row, Beautiful Apt in Townhome, Patio	$92,320	$328	75%	1	1	1	$168	❌	❌	❌	Y / Y	⭐️ 5 (14)
King Studio Accessible \| 2500 Penn by Placemakr	$132,346	$452	80%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
Junior Studio \| 2500 Penn, a Placemakr Experience	$40,055	$192	57%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (156)
Comfortable. Tidy. Accessible. Dupont 1BR.	$47,278	$157	81%	1	1	2	$84	❌	❌	❌	Y / Y	⭐️ 4.8 (388)
Dupont Circle Condo. Prime Location (Unit 3)	$45,212	$140	87%	1	1	3	$145	❌	❌	❌	Y / Y	⭐️ 4.9 (243)
Sojourn Chic Boutique DuPont Living	$54,986	$160	89%	1	1	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
Oasis on O Street - the Heart of the Capital	$84,819	$234	97%	1	1	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (105)
Sojourn on Q #202	$62,142	$170	96%	1	1	31	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
A Classy Corner of DC // Minutes walk to Dupont Circle	$62,695	$190	88%	1	1	2	$88	❌	❌	❌	Y / Y	⭐️ 5 (180)
#3 Foggy Bottom/Georgetown Apartment	$54,255	$164	88%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.8 (562)
Sojourn on R \| Studio \| Pets Welcome	$47,611	$132	95%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.7 (76)
Suite 5 - DuPont/Kalorama Luxury Apartment	$39,870	$152	68%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.7 (155)
Suite 3 - DuPont/Kalorama Luxury Apartment	$45,187	$149	80%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (181)
Suite 4 - DuPont/Kalorama Luxury Apartment	$45,133	$152	78%	1	1	1	$60	❌	❌	❌	N / Y	⭐️ 4.8 (174)
Suite C - DuPont Circle/Kalorama Luxury Apartment	$42,611	$148	75%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.6 (96)

Return Metrics

138.29% 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)	$45,110	$90,221	$135,332	$180,443	$225,554	$451,109	$1,353,329
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$98,675	$98,675	$98,675	$98,675	$98,675	$98,675	$98,675
Down Payment	$24,668	$24,668	$24,668	$24,668	$24,668	$24,668	$24,668
Property Appreciation	$3,700	$7,511	$11,437	$15,480	$19,645	$42,420	$176,044
Total Return	$172,155	$221,077	$270,114	$319,268	$368,544	$616,873	$1,652,718

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

138.29%

Cap Rate

43.31%

Return on Investment

153.35%

1828 L St NW Washington, District of Columbia, 20036

1 bed • 1 bath • 1 guests

Purchase Price

Est. $592/mo

Inquire about this property

Contact Agent

Washington

Guide

Zoning

Market

Guide

Laws

Market Data

718

Airbnb Investor Score

$45,110

Annual Profit

43.3%

Cap Rate

138.3%

Cash on Cash

$77,140

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $231/night at 41% occupancy.Projected nightly rate is $207/night at 76% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$58,572

Avg annual revenue

76%

Avg occupancy rate

$207

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

$55k

$95k

$135k

$45,111

Profit

Revenue

$77,140

Operating Expenses

$23,708

Operating Income

$53,431

Mortgage & Taxes

$8,320

Profit (Cash Flow)

$45,111

$32,619

Cash Investment

Down Payment

$24,669

Renos & Furnishing

$4,250

Closing Costs

$3,700

Total

$32,619

DSCR Ratio

Strong

6.42

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

138.29%

Cap Rate

43.31%

Return on Investment

153.35%

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

$5,854

Deductible property tax

$1,221

Your total deduction

-$32,305

Your adjusted annual income

$150,000 - -$32,305 = $182,305

Taxes on $182,305 (30%)

$54,692

Your old tax bill

$45,000

Your new tax bill

$54,692

Estimated tax savings

-$9,692

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