BNBCalc Short Term Rental Investment Analysis 1905 New Hampshire Ave Nw, Washington, DC 20009

3 bed • 2 bath • 9 guests • $1,250,000

BNB

Calc

Annual Revenue

$136,145

Profit (Cash Flow)

$20,445

Cap Rate

8.4%

Annual Revenue

$136,145

AirDNA projects $497/night at 75% occupancy ($136,144). Airbtics projects $403/night at 76% occupancy ($111,866). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, $497 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$73,903	$108,011	$157,023	$198,251
Occupancy	66%	79%	86%	92%
Nightly Rate	$301	$365	$484	$571

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Dupont Modern: OutdoorSpace+Metro+55"Roku+FASTwifi	$78,491	$221	89%	3	3	1	$215	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Entire House Near Logan Circle	$161,538	$479	92%	3	3	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (27)
Luxe, Near Metro, 4 Free parking	$186,735	$505	96%	3	3	2	$289	❌	❌	❌	Y / Y	⭐️ 5 (109)
Light-filled 3 bedroom in heart of Dupont Circle	$120,856	$374	85%	3	1	2	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (70)
Spacious Victorian + Carriage House	$61,024	$290	55%	3	4	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (68)
Prime AdamsMorgan, 98WalkScore, Metro, Sleeps 6!	$96,045	$409	61%	3	3	1	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
Grand Historic Victorian Row House	$193,304	$825	63%	3	4	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (39)
Luxury DC Penthouse w/ Private Rooftop! (Chapin 4)	$206,033	$785	71%	3	4	2	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
@ 14th & U – Townhome - 99 Walk Score - Metro	$109,895	$353	83%	3	3	1	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (883)
Logan Circle Kastle	$128,439	$563	62%	3	3	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (40)
ConventionCenter/Logan Circle home. 96 walk score	$116,934	$377	84%	3	3	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (211)
3-Bed-Hse-W/Deck-Near National Mall	$177,008	$529	90%	3	3	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Family vacation! 3/2.5 row house in Logan/Shaw	$74,002	$327	60%	3	3	2	$285	❌	❌	❌	Y / Y	⭐️ 4.7 (36)
Private Townhome 3 Bed/2.5 Bath	$178,889	$524	89%	3	3	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (10)
Large Cozy Brownstone House near the Convention Center	$134,515	$446	82%	3	3	3	$149	❌	❌	❌	Y / Y	⭐️ 5 (169)
Luxury 3BR+Parking in Heart of DC \| Steps to Metro	$125,665	$349	94%	3	2	1	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (124)
Newly renovated! Pro-cleaned, 3 BR in Logan Circle	$89,598	$282	81%	3	2	1	$260	❌	❌	✅	Y / Y	⭐️ 4.8 (79)
Historic Shaw 3BD/2BA Conv. C/DT/Metro	$66,374	$333	52%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (318)
Contemporary Condo in Shaw/U Street	$60,391	$188	79%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (183)
Luxury, pro cleaned, three bedroom in Logan circle	$131,141	$383	90%	3	2	1	$260	❌	❌	❌	Y / Y	⭐️ 4.9 (93)
Be neighbors w/Bezos & Obama! Kalorama APT w/PRKNG	$81,134	$223	95%	3	2	1	$126	❌	❌	❌	Y / Y	⭐️ 4.9 (142)
Central Convenient Home \| Free Parking #DCottage	$215,848	$769	75%	3	3	3	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Destination Dupont - Deluxe Living, Spacious, Brig	$77,231	$280	70%	3	2	3	$235	❌	❌	❌	Y / Y	⭐️ 4.7 (83)
Iconic \| Uncompromised luxury \| Historic \| DuPont	$92,513	$357	67%	3	2	7	$209	❌	❌	✅	Y / Y	⭐️ 4.7 (62)
★★Upscale Entire 3 Room Suite in DC Shaw★★	$89,068	$328	72%	3	1	1	$75	❌	❌	✅	N / Y	⭐️ 4.5 (137)
Spacious, modern apartment in Columbia Heights	$73,803	$250	77%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (96)
Convention Center & Metro -2 BLKS ✿ O Street Inn	$148,679	$500	81%	3	3	3	$195	❌	❌	❌	Y / Y	⭐️ 5 (169)
Grandeur & Glam ~ 1 Mile to White House!	$118,218	$475	68%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (27)
Great Location, Walk Everywhere, Parking Included	$92,619	$314	79%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (26)
Logan Circle Penthouse + Rooftop	$107,525	$505	57%	3	3	2	$149	❌	❌	✅	Y / Y	⭐️ 4.2 (4)
A Little Persian Castle with Parking	$141,489	$461	83%	3	3	2	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (137)
Iconic \| Uncompromised luxury \| Historic \| DuPont	$103,032	$351	79%	3	3	7	$199	❌	❌	✅	Y / Y	⭐️ 4.5 (64)
Historic updated house by Logan Circle. No chores	$110,280	$376	80%	3	2	31	$115	❌	❌	✅	Y / Y	⭐️ 5 (91)
Classic DC Rowhouse Apartment	$61,142	$184	89%	3	1	3	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Central DC Home+Private Rooftop!	$141,636	$650	58%	3	3	2	$149	❌	❌	✅	Y / Y	⭐️ 2.7 (7)
Historic DC Townhouse + Firepit	$90,320	$305	78%	3	2	1	$90	❌	❌	❌	Y / N	⭐️ 4.7 (31)
Large, 3 Level, Light-filled Columbia Heights Home	$93,348	$245	100%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (27)
Spacious&Luxurious Penthouse Logan Circle	$66,001	$346	51%	3	3	3	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Sojourn on 15th - 2br/ba	$62,642	$270	63%	3	2	31	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (118)
Sojourn 14th St Living	$123,182	$420	74%	3	2	31	$349	❌	❌	❌	Y / Y	⭐️ 5 (16)

Return Metrics

6.9% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,444	$40,889	$61,334	$81,779	$102,224	$204,448	$613,344
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,000,000	$1,000,000	$1,000,000	$1,000,000	$1,000,000	$1,000,000	$1,000,000
Down Payment	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000
Property Appreciation	$37,500	$76,125	$115,908	$156,886	$199,092	$429,895	$1,784,078
Total Return	$1,307,944	$1,367,014	$1,427,243	$1,488,665	$1,551,316	$1,884,343	$3,647,422

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.9%

Cap Rate

8.38%

Return on Investment

23.72%

1905 New Hampshire Ave Nw Washington, DC, 20009

3 bed • 2 bath • 9 guests

Purchase Price

Est. $5,996/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$20,444

Annual Profit

8.4%

Cap Rate

6.9%

Cash on Cash

$136,145

Annual Revenue

BNBCalc predicts this property will get $403 per night with 76% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$114,664

Avg annual revenue

76%

Avg occupancy rate

$403

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

$60k

$110k

$160k

$215k

$20,445

Profit

Revenue

$136,145

Operating Expenses

$31,379

Operating Income

$104,766

Mortgage & Taxes

$84,321

Profit (Cash Flow)

$20,445

$296,000

Cash Investment

Down Payment

$250,000

Renos & Furnishing

$8,500

Closing Costs

$37,500

Total

$296,000

DSCR Ratio

Acceptable

1.24

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.9%

Cap Rate

8.38%

Return on Investment

23.72%

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

$59,326

Deductible property tax

$12,375

Your total deduction

$104,564

Your adjusted annual income

$150,000 - $104,564 = $45,436

Taxes on $45,436 (30%)

$13,631

Your old tax bill

$45,000

Your new tax bill

$13,631

Estimated tax savings

$31,369

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: -