BNBCalc Short Term Rental Investment Analysis 2147-2149 P St NW, Washington, DC, 20037

4 bed • 2 bath • 12 guests • $1,600

BNB

Calc

Annual Revenue

$107,301

Profit (Cash Flow)

$79,564

Cap Rate

4979.5%

Annual Revenue

$107,301

AirDNA projects $598/night at 68% occupancy ($148,522). Airbtics projects $510/night at 74% occupancy ($137,843). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 74% occupancy rate, $397 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$83,405	$111,594	$175,887	$269,894
Occupancy	65%	74%	89%	94%
Nightly Rate	$344	$404	$526	$769

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Frosted Castle At West End	$199,357	$775	70%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (161)
Dupont Circle townhouse plus separate guest suite	$166,619	$462	96%	4	2	2	$185	❌	❌	❌	N / Y	⭐️ 5 (83)
Luxury Dupont Getaway wRooftop walk to White House	$243,670	$733	89%	4	2.5	3	$325	❌	❌	❌	Y / Y	⭐️ 5 (102)
Beautiful new Georgetown home	$388,190	$1,146	92%	4	3.5	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (25)
LUXURIOUS DC ESTATE, BEST LOCATION (14TH/U ST NW)	$145,105	$402	94%	4	3.5	3	$399	❌	❌	❌	Y / Y	⭐️ 5 (123)
Spacious DC Retreat \| Two-Units 4BR/5BA #DCottage	$176,044	$744	63%	4	5	3	$280	❌	❌	❌	Y / Y	⭐️ 5 (81)
3 Level 4 Bedroom Home w/ Parking in Adams Morgan	$111,349	$346	87%	4	2.5	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (136)
Luxurious Mansion in Logan Circle~Private Parking	$205,249	$765	69%	4	5	4	$545	❌	❌	❌	Y / Y	⭐️ 5 (59)
Historic row house w/ modern amenities	$290,274	$1,030	77%	4	3.5	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Sojourn \| Hip Modern Sanctuary \| 4 BR	$134,655	$394	90%	4	2	3	$297	❌	❌	❌	Y / Y	⭐️ 5 (54)
Luxury Historic Townhome w/ Modern Amenities \| Pri	$142,443	$467	82%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (98)
Upscale Retreat: Top-End Luxury in DC's Heart	$125,410	$457	73%	4	4	2	$249	❌	❌	✅	Y / Y	⭐️ 5 (138)
Luxury 4BR+Parking in Heart of DC \| Steps to Metro	$186,744	$523	96%	4	2.5	1	$195	❌	❌	❌	Y / Y	⭐️ 5 (58)
SPACIOUS VICTORIAN HOME IN LOGAN CIRCLE!	$104,634	$405	70%	4	2.5	3	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (271)
Classic scandinavian, kid haven	$140,123	$403	95%	4	1.5	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (186)
Spacious 4BR House in the Heart of the City	$120,239	$382	86%	4	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (80)
Elegance in Details- Dupont Circle Townhouse	$137,856	$400	89%	4	2	3	$360	❌	❌	❌	Y / Y	⭐️ 5 (22)
Historic Row House. Solar Powered!	$76,371	$338	60%	4	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (179)
Million Dollar Views \| Georgetown \|Prime Location	$106,820	$468	61%	4	2	7	$169	❌	❌	✅	Y / Y	⭐️ 4.3 (67)
Modern &Historic Northwest Charm	$81,108	$276	77%	4	2	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (36)
Gorgeous 4BR House \| 8PX \| 2 Garage \| 96 WalkScore	$215,403	$627	93%	4	3	3	$295	❌	❌	❌	Y / Y	⭐️ 5 (195)
5000 Sqft Gem Near Georgetown U	$242,218	$2,206	30%	4	5	1	$0	❌	✅	❌	Y / N	⭐️ 5 (3)
Sojourn on 14th \| 4 Bedroom	$67,983	$229	74%	4	3	2	$349	❌	❌	✅	Y / Y	⭐️ 5 (17)
Family Group Friends Entire Home 4 Bedrms 3 Baths	$57,371	$321	48%	4	3	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (94)
City Sanctuary / Logan Circle + Convention Center	$159,313	$442	97%	4	3.5	2	$242	❌	❌	❌	Y / Y	⭐️ 5 (50)
Cathedral views 4BR/4BTH penthouse	$110,885	$395	75%	4	4	3	$230	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Deluxe 4BR NW Home 9 Minutes' Walk to Metro & Shop	$71,706	$346	54%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Private Estate in the City - Perfect Location!	$129,469	$769	45%	4	3	1	$475	❌	❌	✅	Y / Y	⭐️ 5 (2)
Urban Oasis Luxurious in Prime Location	$60,347	$340	47%	4	2	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (15)
Remodeled house in Georgetown	$127,991	$538	65%	4	3.5	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Historic Retreat in Woodley Park W/ Parking!	$107,524	$397	74%	4	2.5	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (12)
Idyllic Georgetown	$175,377	$504	89%	4	3.5	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (52)
Sojourn on 14th \| 4 Bedroom	$58,209	$284	56%	4	3	31	$241	❌	❌	✅	Y / Y	⭐️ 0 (1)
Stunning Renovated DC Home	$44,205	$183	66%	4	2	2	$0	❌	❌	✅	Y / N	⭐️ 4.5 (15)
Columbia Heights Townhouse, Free parking!	$53,084	$196	74%	4	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (35)
Lovely Refuge Row House	$98,966	$416	65%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Style, Luxury, Historic Four Bedroom Home in Best Location	$106,333	$350	80%	4	3.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (288)
4BR 2.5BA near ColHghts / Dupont	$134,948	$416	88%	4	2.5	7	$80	❌	❌	❌	Y / Y	⭐️ 5 (10)
2 Min Walk to Metro, Upstairs and Downstairs Units	$81,955	$311	72%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Modern 4BR Columbia Heights Gem Walk 2 Metro&Shops	$67,374	$236	78%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

732.09% 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)	$79,564	$159,128	$238,692	$318,257	$397,821	$795,642	$2,386,928
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,280	$1,280	$1,280	$1,280	$1,280	$1,280	$1,280
Down Payment	$320	$320	$320	$320	$320	$320	$320
Property Appreciation	$48	$97	$148	$200	$254	$550	$2,283
Total Return	$81,212	$160,825	$240,441	$320,057	$399,676	$797,792	$2,390,811

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

732.09%

Cap Rate

4,979.51%

Return on Investment

732.68%

2147-2149 P St NW Washington, District of Columbia, 20037

4 bed • 2 bath • 12 guests

Purchase Price

Washington

Guide

Zoning

Market

Guide

Laws

Market Data

46501

Airbnb Investor Score

$79,564

Annual Profit

4979.5%

Cap Rate

732.1%

Cash on Cash

$107,301

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $598/night at 68% occupancy.Projected nightly rate is $510/night at 74% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 58% of comparables

Seasonality

40 Airbnb Comparables

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

$136,323

Avg annual revenue

74%

Avg occupancy rate

$510

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

$45k

$155k

$270k

$390k

$79,564

Profit

Revenue

$107,301

Operating Expenses

$27,629

Operating Income

$79,672

Mortgage & Taxes

$108

Profit (Cash Flow)

$79,564

$10,868

Cash Investment

Down Payment

$320

Renos & Furnishing

$10,500

Closing Costs

$48

Total

$10,868

DSCR Ratio

Strong

738.18

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

732.09%

Cap Rate

4,979.51%

Return on Investment

732.68%

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

$76

Deductible property tax

$16

Your total deduction

-$77,957

Your adjusted annual income

$150,000 - -$77,957 = $227,957

Taxes on $227,957 (30%)

$68,387

Your old tax bill

$45,000

Your new tax bill

$68,387

Estimated tax savings

-$23,387

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:

APARTMENT

Parking:

Heating:

Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: -

Garage: No

Heating: Electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: None

Amenities: Dishwasher, Dryer, Freezer, Microwave, Oven, Refrigerator, Washer

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: -

Schools