Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 3113 44th St Nw

4 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$156,649

Profit (Cash Flow)

$6,085

Cash on Cash Return

NaN%

Annual Revenue

$156,649

AirDNA projects $490/night at 71% occupancy ($127,068). Airbtics projects $557/night at 77% occupancy ($156,649). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 77% occupancy rate, $557 rate per night.

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

Percentiles25%50%75%90%
Revenue$110,764$169,204$193,585$243,471
Occupancy55%84%96%100%
Nightly Rate$433$496$635$814

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

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

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$6,085$12,170$18,255$24,340$30,425$60,850$182,551
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$6,085$12,170$18,255$24,340$30,425$60,850$182,551

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

property-location

3113 44th St NW Washington, District of Columbia, 20016-3552

4 bed • 2.5 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$9,829

Zestimate

Washington

Guide

Zoning

Market

Guide


Laws


Market Data

$156,649

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $490/night at 71% occupancy.Projected nightly rate is $557/night at 77% occupancy.

Top 51% of comparables

Top 41% of comparables

Seasonality

Sign up to view the full seasonality chart

$6,085

Profit

Revenue

$156,649

Operating Expenses

$31,764

Operating Income

$124,885

Net Effective Rent

$118,800

Profit (Cash Flow)

$6,085

$NaN

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN