property-location

832 48th St NE Washington, District of Columbia

3 bed • 3 bath • 9 guests

Monthly Rent

$45,452

Annual Revenue

Median of 25 comps selected by Morgan, creator of this analysis.

Avg Daily Rate
$302
Occupancy
41%

$0k

$30k

$55k

$85k

Penn Branch Oasis: Near CapitolHill-KingBed-Parkng
$81,858
$48,882
$349
64.2%
361442$0❌❌❌Yes / Yes❌⭐️ 5 (36)Profile
Rooftop View Chef's Kitchen FREE Parking Gas Grill
$67,617
$35,760
$299
61.9%
362233$0❌❌❌Yes / Yes❌⭐️ 4.82 (34)Profile
Spacious 3BR Newly Renovated Modern DC Home
$66,500
$30,514
$356
51.2%
373443$0❌❌❌Yes / Yes❌⭐️ 4.96 (27)Profile
Entire DC Home + Private Suite | Near Metro
$64,045
$44,881
$407
43.2%
384533$0❌❌✅Yes / Yes❌⭐️ 5 (2)Profile
Capitol Heights Home about 5 Mi to National Mall!
$63,166
$30,743
$665
26%
3714102$0❌❌❌No / No❌⭐️ 3 (10)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$5,598/mo

Avg profit / month

-$1,925/mo

Best profit month

May -$268

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-248.85%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.