Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 811 4th St NW UNIT 522, Washington, DC

1 bed • 1 bath • 4 guests • $350,000

BNB

Calc

Annual Revenue

$46,875

Profit (Cash Flow)

-$1,584

Cap Rate

6.3%

Annual Revenue

$46,875

AirDNA projects $186/night at 69% occupancy ($46,875). Airbtics projects $222/night at 59% occupancy ($47,839). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $186 rate per night.

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

Percentiles25%50%75%90%
Revenue$13,642$46,276$83,753$131,040
Occupancy26%64%85%100%
Nightly Rate$138$195$267$356

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

-1.86% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,584-$3,168-$4,752-$6,337-$7,921-$15,842-$47,528
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$280,000$280,000$280,000$280,000$280,000$280,000$280,000
Down Payment$70,000$70,000$70,000$70,000$70,000$70,000$70,000
Property Appreciation$10,500$21,315$32,454$43,928$55,745$120,370$499,541
Total Return$358,915$368,146$377,701$387,590$397,824$454,527$802,013

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.86%

Cap Rate

6.29%

Return on Investment

14.57%

property-location

811 4th St NW Washington, District of Columbia, 20001-4902

1 bed • 1 bath • 4 guests

Est. $1,679/mo

Agent

Inquire about this property

Contact Agent

Washington

Guide

Zoning

Market

Guide


Laws


Market Data

$46,875

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $186/night at 69% occupancy.Projected nightly rate is $222/night at 59% occupancy.

Top 41% of comparables

Top 51% of comparables

Seasonality

Sign up to view the full seasonality chart

-$1,584

Profit

Revenue

$46,875

Operating Expenses

$24,850

Operating Income

$22,026

Mortgage & Taxes

$23,610

Profit (Cash Flow)

-$1,584

$84,750

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$4,250

Closing Costs

$10,500

Total

$84,750

DSCR Ratio

Weak

0.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.86%

Cap Rate

6.29%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$36,845

Your adjusted annual income

$150,000 - $36,845 = $113,155

Taxes on $113,155 (30%)

$33,947

Your old tax bill

$45,000

Your new tax bill

$33,947

Estimated tax savings

$11,053

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com