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

1 bed • 1 bath • 1 guests • $191,999

BNB

Calc

Annual Revenue

$76,446

Profit (Cash Flow)

$39,876

Cap Rate

27.5%

Annual Revenue

$76,446

AirDNA projects $236/night at 48% occupancy ($41,374). Airbtics projects $200/night at 77% occupancy ($56,247). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 91% occupancy rate, $230 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,678	$54,386	$78,576	$99,662
Occupancy	69%	81%	91%	94%
Nightly Rate	$157	$178	$230	$282

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hip & Elegant Apartment - "Supreme" Location	$31,405	$200	41%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (136)
One Bedroom Loft \| Placemakr Dupont Circle	$69,438	$279	68%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Calvin Coolidge Suite \| Placemakr Dupont Circle	$79,298	$314	69%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4 (3)
Upscale 1Bdrm Apt in Heart of DC	$87,822	$245	95%	1	1	1	$85	✅	❌	✅	Y / Y	⭐️ 5 (126)
Charming in Westend-Walkers Paradise	$70,417	$203	93%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (72)
Heart DuPont - Deluxe 1BR/1BA/Kitchen/Opt Parking	$52,301	$184	76%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (462)
Premium Studio Apt \| Placemakr Dupont Circle	$40,406	$230	48%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (45)
One Bedroom Apt \| Placemakr Dupont Circle	$98,996	$392	69%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (140)
Premier Studio Apt \| Placemakr Dupont Circle	$32,940	$250	36%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
Luxury DuPont Apartment in the heart of DC	$51,128	$174	76%	1	1	3	$160	❌	❌	❌	N / Y	⭐️ 5 (96)
Delightful Apt in the Heart of Dupont!	$41,284	$134	78%	1	1	3	$159	❌	❌	❌	N / Y	⭐️ 5 (94)
#2 Foggy Bottom/Georgetown Apartment	$57,569	$172	90%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (421)
DuPont Stylish 1BR, Near Metro, with Parking	$60,668	$200	82%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (234)
Clean and quiet. Dupont 1Br	$38,580	$120	86%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (157)
Heart Of Dupont / Walk to Georgetown	$79,215	$230	92%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
Studio Apt. \| Placemakr Dupont Circle	$65,660	$260	69%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (406)
Historic DuPont Circle Inn ~ Moroccan Room	$39,862	$118	88%	1	1	1	$71	❌	❌	❌	N / Y	⭐️ 4.5 (210)
#1 Foggy Bottom/Georgetown Apartment	$59,537	$180	87%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (426)
Carriage House Studio in Dupont Circle Alley	$62,860	$177	94%	1	1	2	$85	❌	❌	❌	N / Y	⭐️ 5 (72)
King 1 Bedroom \| 2500 Penn, a Placemakr Experience	$22,509	$205	30%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (132)
#4 Foggy Bottom/Georgetown Apartment	$53,338	$171	83%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (446)
King Studio \| 2500 Penn, a Placemakr Experience	$53,187	$173	84%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (106)
Embassy Row, Beautiful Apt in Townhome, Patio	$87,434	$327	71%	1	1	1	$168	❌	❌	❌	Y / Y	⭐️ 5 (18)
King Studio Accessible \| 2500 Penn by Placemakr	$125,106	$422	81%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Junior Studio \| 2500 Penn, a Placemakr Experience	$39,557	$193	56%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (163)
Dupont Circle Condo. Prime Location (Unit 3)	$47,760	$148	87%	1	1	3	$145	❌	❌	❌	Y / Y	⭐️ 5 (246)
Sojourn Chic Boutique DuPont Living	$56,839	$158	93%	1	1	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (97)
Oasis on O Street, Full Floor Apt. Logan-Dupont	$84,303	$232	97%	1	1	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (120)
Sojourn on Q #202	$62,334	$168	98%	1	1	31	$100	❌	❌	✅	Y / Y	⭐️ 5 (38)
A Classy Corner of DC // Minutes walk to Dupont Circle	$62,414	$187	89%	1	1	2	$88	❌	❌	❌	Y / Y	⭐️ 5 (188)
#3 Foggy Bottom/Georgetown Apartment	$55,983	$162	92%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (569)
Sojourn on R \| Studio \| Pets Welcome	$46,067	$132	92%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (80)
Suite 5 - DuPont/Kalorama Luxury Apartment	$40,922	$152	70%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (158)
Suite 4 - DuPont/Kalorama Luxury Apartment	$44,457	$152	77%	1	1	1	$60	❌	❌	❌	N / Y	⭐️ 5 (175)
Suite C - DuPont Circle/Kalorama Luxury Apartment	$43,071	$146	77%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (98)
Suite 2 - DuPont/Kalorama Luxury Apartment	$43,993	$157	73%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (170)
Dupont Retreat	$35,932	$101	97%	1	1	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (90)
Dupont 1BR. Spacious & Stylish.	$55,207	$164	91%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (570)
In the Heart of DuPont Circle	$39,020	$171	61%	1	1	2	$70	❌	❌	✅	Y / Y	⭐️ 5 (221)
Stay in the Heart of Logan Circle	$61,364	$217	76%	1	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (101)

Return Metrics

82.37% 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)	$39,875	$79,751	$119,627	$159,503	$199,379	$398,759	$1,196,279
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$153,599	$153,599	$153,599	$153,599	$153,599	$153,599	$153,599
Down Payment	$38,399	$38,399	$38,399	$38,399	$38,399	$38,399	$38,399
Property Appreciation	$5,759	$11,692	$17,803	$24,097	$30,580	$66,031	$274,032
Total Return	$237,634	$283,443	$329,430	$375,600	$421,959	$656,790	$1,662,311

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

82.37%

Cap Rate

27.51%

Return on Investment

98.16%

1828 L St NW Washington, District of Columbia, 20036

1 bed • 1 bath • 1 guests

Purchase Price

Est. $921/mo

Inquire about this property

Contact Agent

Washington

Guide

Zoning

Market

Guide

Laws

Market Data

426

Airbnb Investor Score

$39,875

Annual Profit

27.5%

Cap Rate

82.4%

Cash on Cash

$76,446

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $236/night at 48% occupancy.Projected nightly rate is $200/night at 77% occupancy.

Occupancy Rate

Top 26% 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.

$57,004

Avg annual revenue

77%

Avg occupancy rate

$200

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

$90k

$125k

$39,876

Profit

Revenue

$76,446

Operating Expenses

$23,618

Operating Income

$52,828

Mortgage & Taxes

$12,952

Profit (Cash Flow)

$39,876

$48,410

Cash Investment

Down Payment

$38,400

Renos & Furnishing

$4,250

Closing Costs

$5,760

Total

$48,410

DSCR Ratio

Strong

4.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

82.37%

Cap Rate

27.51%

Return on Investment

98.16%

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

$9,112

Deductible property tax

$1,901

Your total deduction

-$20,268

Your adjusted annual income

$150,000 - -$20,268 = $170,268

Taxes on $170,268 (30%)

$51,081

Your old tax bill

$45,000

Your new tax bill

$51,081

Estimated tax savings

-$6,081

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