BNBCalc Short Term Rental Investment Analysis 730 24th St NW 916, Washington, DC, 20037

1 bed • 1 bath • 1 guests • $243,700

BNB

Calc

Annual Revenue

$56,978

Profit (Cash Flow)

$19,452

Cap Rate

14.7%

Annual Revenue

$56,978

AirDNA projects $226/night at 53% occupancy ($43,748). Airbtics projects $200/night at 78% occupancy ($56,978). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 78% occupancy rate, $200 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$47,974	$60,283	$74,812	$95,204
Occupancy	76%	84%	88%	97%
Nightly Rate	$169	$192	$227	$262

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
#2 Foggy Bottom/Georgetown Apartment	$55,749	$172	87%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (428)
King Studio Accessible \| 2500 Penn by Placemakr	$97,796	$334	80%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (56)
Junior Studio \| 2500 Penn, a Placemakr Experience	$33,672	$184	50%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (185)
#1 Foggy Bottom/Georgetown Apartment	$55,977	$175	84%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (437)
#4 Foggy Bottom/Georgetown Apartment	$50,128	$169	79%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (458)
King Studio \| 2500 Penn, a Placemakr Experience	$52,265	$170	84%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (116)
Upscale 1Bdrm Apt in Heart of DC	$80,225	$226	94%	1	1	1	$85	✅	❌	✅	Y / Y	⭐️ 5 (143)
Cozy Apartment in Georgetown historic townhouse	$51,730	$156	88%	1	1	2	$78	❌	❌	❌	N / Y	⭐️ 5 (141)
#3 Foggy Bottom/Georgetown Apartment	$59,715	$169	94%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (578)
Sonder Georgetown C&O \| 1BR Apartment w/ Peloton	$67,944	$238	78%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Sonder Georgetown C&O \| King Suite	$57,315	$261	60%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Sonder Georgetown C&O \| 1BR Apartment w/ Terrace	$63,611	$220	79%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Charming in Westend-Walkers Paradise	$76,067	$209	98%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (84)
Heart DuPont - Deluxe 1BR/1BA/Kitchen/Opt Parking	$52,121	$188	74%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (462)
1 BR Loft \| Dupont Circle \| Placemakr	$52,719	$277	52%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
1 BD apartment in Georgetown	$42,698	$140	81%	1	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (239)
Georgetown East Village Apt 1/2 Block from M St!	$65,375	$206	85%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (170)
DuPont Stylish 1BR, Near Metro, with Parking	$55,963	$196	77%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (238)
Clean and quiet. Dupont 1Br	$38,580	$120	86%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (157)
The Orange House	$59,023	$195	81%	1	1	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (28)
Heart Of Dupont / Walk to Georgetown	$71,686	$196	97%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (63)
Georgetown Modern Chic 1 Bedroom	$59,216	$166	97%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (374)
Remodeled Private Seperate Efficiency w Wash/Dryer	$60,262	$184	87%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (56)
Calvin Coolidge Suite \| Dupont Circle \| Placemakr	$70,711	$322	60%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4 (4)
Suite in Georgetown East Village	$44,817	$155	79%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (365)
Studio Apartment \| Dupont Circle \| Placemakr	$58,589	$232	69%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (464)
Georgetown – Best place to stay for visiting DC	$49,706	$173	77%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (116)
Hip & Elegant Apartment - "Supreme" Location	$31,633	$201	41%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (136)
Embassy Row, Beautiful Apt in Townhome, Patio	$81,464	$308	70%	1	1	1	$168	❌	❌	❌	Y / Y	⭐️ 5 (20)
Brand new apartment in the heart of Georgetown	$79,823	$248	87%	1	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (110)
Dupont Circle Condo. Prime Location (Unit 3)	$49,114	$152	86%	1	1	3	$145	❌	❌	❌	Y / Y	⭐️ 5 (254)
Heart of Georgetown charming apartment!	$40,064	$112	97%	1	1	3	$45	❌	❌	❌	Y / Y	⭐️ 5 (380)
Cozy & modern apt in the heart of town King Bed	$50,314	$145	90%	1	1	1	$74	❌	❌	❌	Y / Y	⭐️ 5 (453)
Iconic \| Penthouse \| DuPont Circle \| 2 Balconies	$85,058	$252	90%	1	2	30	$109	❌	❌	✅	Y / Y	⭐️ 4.5 (70)
Cozy modern apt. Heart of G-Town. King bed	$55,641	$174	85%	1	1	1	$74	❌	❌	❌	Y / Y	⭐️ 5 (583)
Jewel Box Garden Apartment in Heart of Georgetown	$54,709	$163	88%	1	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (350)
Bright Top Floor On Georgetown Cobblestone Street	$64,742	$189	91%	1	1	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (118)
Georgetown Gem: Modern, Bright	$80,126	$221	98%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (68)

Return Metrics

32.25% 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)	$19,451	$38,903	$58,355	$77,806	$97,258	$194,516	$583,550
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$194,960	$194,960	$194,960	$194,960	$194,960	$194,960	$194,960
Down Payment	$48,740	$48,740	$48,740	$48,740	$48,740	$48,740	$48,740
Property Appreciation	$7,311	$14,841	$22,597	$30,586	$38,815	$83,812	$347,823
Total Return	$270,462	$297,444	$324,652	$352,093	$379,773	$522,029	$1,175,074

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.25%

Cap Rate

14.72%

Return on Investment

48.35%

730 24th St NW Washington, District of Columbia, 20037

1 bed • 1 bath • 1 guests

Purchase Price

Est. $1,169/mo

Inquire about this property

Contact Agent

$243,700

Zestimate

Washington

Guide

Zoning

Market

Guide

Laws

Market Data

176

Airbnb Investor Score

$19,451

Annual Profit

14.7%

Cap Rate

32.3%

Cash on Cash

$56,978

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $226/night at 53% occupancy.Projected nightly rate is $200/night at 78% occupancy.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$57,360

Avg annual revenue

78%

Avg occupancy rate

$200

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

$15k

$45k

$70k

$100k

$19,452

Profit

Revenue

$56,978

Operating Expenses

$21,087

Operating Income

$35,891

Mortgage & Taxes

$16,439

Profit (Cash Flow)

$19,452

$60,301

Cash Investment

Down Payment

$48,740

Renos & Furnishing

$4,250

Closing Costs

$7,311

Total

$60,301

DSCR Ratio

Strong

2.18

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.25%

Cap Rate

14.72%

Return on Investment

48.35%

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

$11,566

Deductible property tax

$2,413

Your total deduction

$5,278

Your adjusted annual income

$150,000 - $5,278 = $144,722

Taxes on $144,722 (30%)

$43,417

Your old tax bill

$45,000

Your new tax bill

$43,417

Estimated tax savings

$1,583

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:

1961

Size:

520 sqft

Type:

CONDO

Parking:

Heating:

Forced Air, Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 1

Lot size: -

Building area: 520 sqft

Garage: No

Heating: Forced air, natural gas

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air, Electric

View: -

Parking: On Street

Amenities: Oven/Range - Gas, Microwave, Refrigerator, Stainless Steel Appliance(s), Dishwasher, Disposal, Gas Water Heater

Price per square foot: $468

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0031//0835

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: $35,581,010

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $243,700

Schools