BNBCalc Short Term Rental Investment Analysis 526 Lamont St Nw 5, Washington, DC 20010

3 bed • 3 bath • 9 guests • $849,999

BNB

Calc

Annual Revenue

$73,633

Profit (Cash Flow)

-$6,957

Cap Rate

5.9%

Annual Revenue

$73,633

AirDNA projects $287/night at 66% occupancy ($69,184). Airbtics projects $280/night at 72% occupancy ($73,633). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 72% occupancy rate, $280 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,023	$66,580	$98,229	$128,945
Occupancy	64%	72%	82%	89%
Nightly Rate	$213	$245	$316	$381

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
\| Sleek City Rowhome \| 9 Min Walk to Metro \|	$106,706	$413	69%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (183)
Very Spacious 3 Bedroom & 3 Bath DC Townhome	$36,166	$229	40%	3	3	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (114)
Spacious DC Rowhouse w/Parking+Metro!	$69,563	$302	60%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (45)
Regal on Randolph	$41,320	$146	71%	3	1	3	$145	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Convenient Stay In DC	$42,889	$206	54%	3	1	1	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (132)
Luxury DC Penthouse w/ Private Rooftop! (Chapin 4)	$206,033	$785	71%	3	4	2	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Luxurious 3 Bedroom Apt with a beautiful balcony	$42,748	$378	30%	3	4	1	$89	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Historic Grandeur: Chef's Kitchen Parking 44" Roku	$51,890	$177	72%	3	3	1	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (90)
Idyllic 3-BR / Ideal Petworth DC Location, Parking	$63,356	$224	74%	3	4	3	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (116)
Spacious, modern apartment in Columbia Heights	$73,716	$246	79%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (96)
Private Townhome 3 Bed/2.5 Bath	$173,804	$518	88%	3	3	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (10)
Classic DC Rowhouse Apartment	$61,360	$183	90%	3	1	3	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Mid-Century Townhome Steps from Restaurants	$50,089	$191	65%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (154)
Luxurious 3BR House in Columbia Heights w/ PRKING!	$58,328	$202	77%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
Sojourn on Kenyon \| 3 Br	$68,855	$209	83%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 4.3 (24)
Sojourn on Kenyon \| 3 BR	$68,869	$206	83%	3	2	31	$185	❌	❌	✅	Y / Y	⭐️ 4.7 (35)
Entire Extra Large Luxury 3 bedroom Condo	$51,191	$228	61%	3	4	31	$190	❌	❌	❌	Y / Y	⭐️ 4.7 (80)
Prince of Park View	$112,148	$450	67%	3	3	3	$169	❌	❌	❌	Y / Y	⭐️ 5 (16)
Entire Modern 3BR Great Location 2Lvl Row +parking	$77,963	$235	88%	3	3	1	$169	❌	❌	✅	Y / Y	⭐️ 5 (63)
Newly built Modern and spacious	$51,589	$215	64%	3	4	5	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
Penthouse with Rooftop (Capitol View 3)	$68,550	$271	67%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (11)
RELAXING 3 BR WITH FREE PARKING AT THE SEQUOIA	$45,640	$167	74%	3	2	3	$110	❌	❌	✅	Y / Y	⭐️ 4.6 (28)
Giant 3 Bedroom/4Bathroom Basement Condo- HighEnd	$42,745	$229	51%	3	4	31	$190	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
Luxury 3BR+Parking in Heart of DC \| Steps to Metro	$126,043	$356	94%	3	2	1	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (131)
Uniquely Styled Eclectic House in the Heart of DC	$68,618	$254	73%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (120)
Entire Home in Columbia Heights / Metro subway	$76,983	$245	84%	3	3	2	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Entire 3 bedroom Private Luxury Condo	$48,399	$228	58%	3	4	31	$190	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
Beautiful Three Bed DC Getaway w/Parking	$107,624	$367	77%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
DC Gem: 3BR, Modern, Rooftop Views, Prime Spot	$58,512	$219	73%	3	3	31	$0	❌	❌	✅	Y / Y	⭐️ 5 (38)
Cozy Corner - Unit 2	$48,751	$185	72%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.2 (26)
Oak St. Oasis	$50,681	$227	61%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Historic 3br Rowhouse Near Metro	$100,650	$275	100%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Calm and Cozy Refuge Row House	$83,842	$261	81%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Historic DC Townhouse + Firepit	$90,597	$306	78%	3	2	2	$90	❌	❌	❌	Y / N	⭐️ 4.7 (36)
3-BR Historic Home Nestled Btw Petworth & CoHi	$102,480	$375	72%	3	3	3	$242	❌	❌	❌	Y / Y	⭐️ 4.6 (21)
Luxury 3BR/2.5BA DC Home w/Off Street Parking	$109,622	$349	82%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (18)
DC Penthouse with Rooftop Terrace in U-St/Shaw	$120,094	$364	89%	3	3	31	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
3BR Holiday House - Prvt Patio, Prking, Spa Shower	$51,131	$254	55%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Large, 3 Level, Light-filled Columbia Heights Home	$92,686	$245	100%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (29)
Modern Flat	$75,510	$299	69%	3	4	2	$0	❌	❌	✅	Y / N	⭐️ 4 (5)

Return Metrics

-3.4% 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)	-$6,957	-$13,914	-$20,872	-$27,829	-$34,786	-$69,573	-$208,721
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$679,999	$679,999	$679,999	$679,999	$679,999	$679,999	$679,999
Down Payment	$169,999	$169,999	$169,999	$169,999	$169,999	$169,999	$169,999
Property Appreciation	$25,499	$51,764	$78,817	$106,682	$135,382	$292,328	$1,213,171
Total Return	$868,541	$887,849	$907,944	$928,851	$950,594	$1,072,753	$1,854,449

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.4%

Cap Rate

5.92%

Return on Investment

13.16%

526 Lamont St Nw 5 Washington, DC, 20010

3 bed • 3 bath • 9 guests

Purchase Price

Est. $4,077/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$6,957

Annual Profit

5.9%

Cap Rate

-3.4%

Cash on Cash

$73,633

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $287/night at 66% occupancy.Projected nightly rate is $280/night at 72% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$76,943

Avg annual revenue

72%

Avg occupancy rate

$280

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

$35k

$90k

$145k

$205k

-$6,957

Profit

Revenue

$73,633

Operating Expenses

$23,252

Operating Income

$50,381

Mortgage & Taxes

$57,338

Profit (Cash Flow)

-$6,957

$204,250

Cash Investment

Down Payment

$170,000

Renos & Furnishing

$8,750

Closing Costs

$25,500

Total

$204,250

DSCR Ratio

Weak

0.88

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.4%

Cap Rate

5.92%

Return on Investment

13.16%

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

$40,342

Deductible property tax

$8,415

Your total deduction

$92,373

Your adjusted annual income

$150,000 - $92,373 = $57,627

Taxes on $57,627 (30%)

$17,288

Your old tax bill

$45,000

Your new tax bill

$17,288

Estimated tax savings

$27,712

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

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: -