BNBCalc Short Term Rental Investment Analysis 1836 California St Nw, Washington, DC 20009

2 bed • 6 bath • 6 guests • $2,495,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$70,277

Profit (Cash Flow)

-$120,844

Cap Rate

1.9%

Annual Revenue

$70,277

AirDNA projects $271/night at 71% occupancy ($70,276). Airbtics projects $223/night at 76% occupancy ($61,901). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 71% occupancy rate, $271 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,274	$56,299	$87,363	$118,772
Occupancy	62%	80%	93%	100%
Nightly Rate	$163	$189	$252	$313

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Dupont Metro \| Pet-friendly \| Location! Location!	$49,477	$156	80%	2	1	1	$135	❌	❌	✅	Y / Y	⭐️ 4.7 (39)
5 STAR Location!Beautiful Modern 2BR/Parking Avail	$51,892	$188	73%	2	1	2	$79	❌	❌	❌	Y / Y	⭐️ 4.6 (273)
Dupont Townhouse 2 bedroom Apartment	$63,101	$236	71%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.7 (104)
GREAT Modern 2BR APT/5 STAR Location/Parking Avail	$57,005	$193	79%	2	1	2	$79	❌	❌	❌	Y / Y	⭐️ 4.8 (232)
Lovely 2 - bedroom unit in heart of Dupont Circle	$46,497	$141	87%	2	1	7	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
Luxury Modern Rowhouse; Adams Morgan/Dupont/USt	$98,230	$606	40%	2	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Spacious 2 bed/2 bath in Dupont Circle	$65,441	$196	89%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (163)
Best Location EVER! 2BR/2BA, Pet friendly	$134,161	$464	79%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (101)
2 br U st Condo with rooftop	$71,207	$245	74%	2	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Stay in Prime Dupont Circle Location!	$53,474	$185	71%	2	2	3	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (216)
Sojourn DuPont Circle Apt: Modern Meets Historic	$55,072	$182	80%	2	1	3	$131	❌	❌	✅	Y / Y	⭐️ 5 (42)
The Dupont Diplomat's Lodge / Near Adams Morgan	$84,228	$271	81%	2	2	2	$121	❌	❌	❌	Y / Y	⭐️ 4.7 (65)
Perfect Location 2BD/3BA home in Dupont Circle	$105,670	$309	92%	2	3	3	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Charming 2B Dupont Circle Condo-Walker's Paradise	$50,095	$250	54%	2	1	3	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Art apt in DuPont circle	$50,804	$142	91%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (145)
Blueground \| Dupont Circle, nr metro & Glen’s Mkt	$34,601	$163	58%	2	1	31	$495	❌	❌	❌	Y / Y	⭐️ 0 (0)
U Street Corridor / 2 Bedrooms	$53,094	$163	89%	2	1	31	$200	❌	❌	❌	Y / Y	⭐️ 5 (4)
2 BDRM Garden-Level Apt, 1 Month min. @16th and U	$31,865	$106	75%	2	1	31	$295	❌	❌	❌	Y / Y	⭐️ 5 (5)
Modern Meets Historic in DuPont	$80,520	$220	100%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Luxury DuPont Duplex/Anna Maria Residences 502	$35,868	$280	35%	2	3	31	$220	❌	❌	❌	Y / Y	⭐️ 4.9 (158)
Dupont Circle Cheerful Place to See DC	$19,764	$100	54%	2	1	91	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Adams Morgan Luxe 2BR+ Deck, parking avail.	$38,828	$163	64%	2	1	31	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (92)
DC 98 walk score! DuPont, Adams Morgan, U street!	$87,840	$240	100%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Dupont Townhouse Large 2 Bedroom Apartment	$30,256	$175	44%	2	1	30	$85	❌	❌	✅	Y / Y	⭐️ 5 (2)
Blueground \| Dupont Circle, nr metro & Glen's Mkt	$58,560	$160	100%	2	1	31	$495	❌	❌	❌	Y / Y	⭐️ 0 (0)
Sojourn on R #201	$94,152	$260	97%	2	2	31	$154	❌	❌	✅	Y / Y	⭐️ 4.7 (23)
DuPont Retro Chic 2BR - 3 Queen Beds	$57,096	$156	100%	2	1	31	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Five Star Luxury 2 Bed / 2 Bath	$105,946	$300	96%	2	2	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (20)
Modern & Chic 2BD/2BA Heart of DC Condo	$26,590	$158	45%	2	2	30	$150	❌	❌	❌	Y / Y	⭐️ 0 (0)
Sojourn on R \| 2 Bedroom \| Pets Welcome	$49,190	$168	80%	2	2	31	$243	❌	❌	✅	Y / Y	⭐️ 5 (1)
The Mid-Century Modern - 2BD/2BA in Dupont Circle	$61,069	$206	81%	2	2	90	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Bright Meridian Park 2-Bed Overlook (Unit 1)	$56,443	$290	50%	2	2	2	$149	❌	❌	✅	Y / Y	⭐️ 3 (1)
Long Term stay available Dupont & Logan - Upper L.	$65,880	$180	100%	2	2	31	$135	❌	❌	❌	Y / Y	⭐️ 4.7 (92)
Sunny 2-bedroom condo in Adams Morgan	$66,656	$180	98%	2	2	31	$240	❌	❌	✅	Y / Y	⭐️ 5 (2)
Sojourn on R Unit 1B	$60,687	$190	83%	2	2	30	$300	❌	❌	✅	Y / Y	⭐️ 5 (1)
Blueground \| Dupont Circle, nr metro & Glen's Mkt	$51,016	$164	85%	2	2	31	$495	❌	❌	❌	Y / Y	⭐️ 0 (0)
Dupont Circle 2 bedroom, 2 bath condo w/ patio	$53,192	$137	100%	2	2	31	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
DuPont Duplex 2beds/2baths, stylish, cozy- unit401	$72,397	$460	43%	2	2	31	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
NEW DuPont Adams Morgan WALK SCORE 99, Walk to Met	$72,029	$205	96%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Welcome to Dupont Circle/14th Street/U Street # 2	$51,240	$350	40%	2	2	31	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (36)

Return Metrics

-20.78% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$120,844	-$241,688	-$362,532	-$483,376	-$604,221	-$1,208,442	-$3,625,326
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$24,511	$50,534	$78,161	$107,493	$138,635	$325,632	$1,996,000
Down Payment	$499,000	$499,000	$499,000	$499,000	$499,000	$499,000	$499,000
Property Appreciation	$74,850	$151,945	$231,353	$313,144	$397,388	$858,071	$3,561,019
Total Return	$477,516	$459,791	$445,983	$436,261	$430,802	$474,262	$2,430,693

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.78%

Cap Rate

1.9%

Return on Investment

-3.69%

1836 California St Nw Washington, DC, 20009

2 bed • 6 bath • 6 guests

Purchase Price

Est. $11,967/mo

This property is for sale!

Contact Agent

-82

Airbnb Investor Score

-$120,844

Annual Profit

1.9%

Cap Rate

-20.8%

Cash on Cash

$70,277

Annual Revenue

BNBCalc predicts this property will get $223 per night with 76% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$61,278

Avg annual revenue

76%

Avg occupancy rate

$223

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

-$120,844

Profit

Revenue

$70,277

Operating Expenses

$22,816

Operating Income

$47,461

Mortgage & Taxes

$168,305

Profit (Cash Flow)

-$120,844

$581,350

Cash Investment

Down Payment

$499,000

Renos & Furnishing

$7,500

Closing Costs

$74,850

Total

$581,350

DSCR Ratio

Weak

0.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-20.78%

Cap Rate

1.9%

Return on Investment

-3.69%

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

$118,415

Deductible property tax

$24,700

Your total deduction

$369,055

Your adjusted annual income

$150,000 - $369,055 = -$219,055

Taxes on -$219,055 (30%)

-$65,716

Your old tax bill

$45,000

Your new tax bill

-$65,716

Estimated tax savings

$110,716

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

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: -