1828 Potomac Ave SE Washington, District of Columbia, 20003-2418
3 bed • 2 bath • 9 guests
Est. $3,799/mo
Inquire about this property
Contact Agent
$792,000
Zestimate
$91,355
Annual Revenue
BNBCalc predicts this property will get $299 per night with 74% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 34% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$87,227
Avg annual revenue
74%
Avg occupancy rate
$299
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$65k
$100k
$140k
Sign up to see the data on 15 all comparables
$12,373
Profit
Revenue
$91,355
Operating Expenses
$25,556
Operating Income
$65,799
Mortgage & Taxes
$53,426
Profit (Cash Flow)
$12,373
$190,660
Cash Investment
Down Payment
$158,400
Renos & Furnishing
$8,500
Closing Costs
$23,760
Total
$190,660
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.48%
Cap Rate
8.3%
STR Tax Calculator (USA)
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
$37,589
Deductible property tax
$7,841
Your total deduction
$30,209
Your adjusted annual income
$150,000 - $30,209 = $119,791
Taxes on $119,791 (30%)
$35,937
Your old tax bill
$45,000
Your new tax bill
$35,937
Estimated tax savings
$9,063
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:
1,280 sqft
Year built:
1940
Size:
1,720 sqft
Type:
SFR
Parking:
-
Heating:
HOT WATER
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Row House
- Stories: 2
- Lot size: 1,280 sqft
- Building area: 1,720 sqft
- Garage: No
- Heating: Hot water
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RF-1
- Land Use: Residential
- Parcel Number: 1114 0043
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $814,940
- County Est. Land Value: $485,290
- Assessed Land Value: $485,290
- County Est. Structure Value: $329,650
Market Estimate: $906,880
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/26/20 | $840,000 | 80% | Miguel E Mendoza, James Musto |
| 12/20/19 | $799,900 | 95% | Chad M Dunham, Leah P Dunham |
Ownership
- Name: Miguel E Mendoza
- Owner Occupied: Yes
- Owner Mailing Address: 1828 Potomac Ave Se, Washington, Dc 20003
- Years Owned: 43
- Home Equity: -
- Mortgage Balance Remaining: $672,000
- Financed amount: 95%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Tyler Elementary School with 7/10 star rating
- Middle School: Eliot-Hine Middle School with 4/10 star rating
- High School: Eastern High School with 4/10 star rating