BNBCalc Short Term Rental Rental Arbitrage Analysis 1240 3rd St NE, Washington, DC, USA

3 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$127,835

Profit (Cash Flow)

$12,217

Cash on Cash Return

76.8%

Annual Revenue

$127,835

AirDNA projects $313/night at 70% occupancy ($80,024).

BNB Calc projects a 70% occupancy rate, $500 rate per night.

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

Return Metrics

76.83% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,216	$24,433	$36,650	$48,867	$61,083	$122,167	$366,503
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$12,216	$24,433	$36,650	$48,867	$61,083	$122,167	$366,503

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

76.83%

Payback Period Days

475

Return on Investment

76.83%

1240 3rd St NE Washington, District of Columbia, 20002

3 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Washington

Guide

Zoning

Market

Guide

Laws

Market Data

$127,835

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,217

Profit

Revenue

$127,835

Operating Expenses

$28,019

Operating Income

$99,817

Net Effective Rent

$87,600

Profit (Cash Flow)

$12,217

$15,900

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$7,400

Total

$15,900

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

76.83%

Payback Period Days

475

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MFR

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: -