BNBCalc Short Term Rental Investment Analysis 929 Florida Ave Nw 3005, Washington, DC 20001

2 bed • 2 bath • 6 guests • $675,000

BNB

Calc

Annual Revenue

$43,194

Profit (Cash Flow)

-$21,635

Cap Rate

3.5%

Annual Revenue

$43,194

AirDNA projects $241/night at 73% occupancy ($64,257). Airbtics projects $219/night at 54% occupancy ($43,193). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 54% occupancy rate, $219 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,726	$39,313	$56,238	$94,913
Occupancy	28%	47%	75%	100%
Nightly Rate	$198	$203	$253	$264

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pop Art Chic! Stunning Shaw / U St Apartment + Str	$60,705	$190	76%	2	2	31	$155	❌	❌	❌	Y / Y	⭐️ 5 (86)
Luxury 2B/2B U St & Convention Center Area	$34,397	$254	37%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Unique renovated townhouse with private backyard	$95,892	$262	100%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Luxury 2 Bed Howard/U St Area	$39,360	$283	38%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 3.5 (2)
Contemporary \| Downtown \| Views	$42,837	$209	56%	2	2	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Walk Along U Street Corridor from a Chic Condo!	$94,805	$253	100%	2	2	31	$205	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Cozy House by U Street Metro	$39,267	$149	72%	2	1	31	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (47)

Return Metrics

-13.37% 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)	-$21,634	-$43,269	-$64,904	-$86,539	-$108,174	-$216,348	-$649,044
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$540,000	$540,000	$540,000	$540,000	$540,000	$540,000	$540,000
Down Payment	$135,000	$135,000	$135,000	$135,000	$135,000	$135,000	$135,000
Property Appreciation	$20,250	$41,107	$62,590	$84,718	$107,510	$232,143	$963,402
Total Return	$673,615	$672,837	$672,686	$673,179	$674,335	$690,795	$989,357

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.37%

Cap Rate

3.54%

Return on Investment

3.24%

929 Florida Ave Nw 3005 Washington, DC, 20001

2 bed • 2 bath • 6 guests

Purchase Price

Est. $3,238/mo

This property is for sale!

Contact Agent

-47

Airbnb Investor Score

-$21,634

Annual Profit

3.5%

Cap Rate

-13.4%

Cash on Cash

$43,194

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $241/night at 73% occupancy ($64,257.37). Airbtics projects $219/night at 54% occupancy ($43,193).

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$45,654

Avg annual revenue

54%

Avg occupancy rate

$219

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

$40k

$70k

$95k

-$21,635

Profit

Revenue

$43,194

Operating Expenses

$19,295

Operating Income

$23,899

Mortgage & Taxes

$45,533

Profit (Cash Flow)

-$21,635

$161,750

Cash Investment

Down Payment

$135,000

Renos & Furnishing

$6,500

Closing Costs

$20,250

Total

$161,750

DSCR Ratio

Weak

0.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.37%

Cap Rate

3.54%

Return on Investment

3.24%

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

$32,036

Deductible property tax

$6,682

Your total deduction

$167,001

Your adjusted annual income

$150,000 - $167,001 = -$17,001

Taxes on -$17,001 (30%)

-$5,100

Your old tax bill

$45,000

Your new tax bill

-$5,100

Estimated tax savings

$50,100

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: -