BNBCalc Short Term Rental Rental Arbitrage Analysis 1300 Yards Place Southeast, Washington, DC

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$59,783

Profit (Cash Flow)

-$7,989

Cash on Cash Return

-183.6%

Annual Revenue

$59,783

AirDNA projects $173/night at 85% occupancy ($53,709). Airbtics projects $161/night at 82% occupancy ($48,219). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 93% occupancy rate, $176 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,049	$52,246	$62,108	$70,805
Occupancy	75%	88%	93%	94%
Nightly Rate	$139	$157	$176	$197

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
1 BD w/ Den \| Coda on Half, a Placemakr Experience	$55,760	$277	55%	1	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
Modern Newly Remodeled Capitol Hill Apartment	$40,940	$122	89%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (407)
DC’s Southwest and Navy Yard Welcomes You!	$60,867	$171	93%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (121)
Historic Home Next to Capitol, Walk to Everything	$65,276	$186	91%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (590)
Sojourn on 5th Unit 104	$51,150	$148	91%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (38)
Sojourn on 5th Unit #303	$59,946	$175	90%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (40)
Steps for US Capitol .. Library of Congress	$57,692	$174	88%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (154)
Large 1 Bedroom Apt in Capitol Hill	$45,929	$186	65%	1	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (147)
One-bedroom Home Away from Home	$52,450	$148	95%	1	1	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (133)
Sojourn at The Paden \| Capitol Hill \| #B2	$50,274	$141	93%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (145)
Sojourn At The Paden \| Pets Welcome (#101)	$60,776	$184	86%	1	1	2	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (81)
Sojourn at The Paden \| Capitol Hill \| #102	$57,904	$162	93%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (144)
Ideal 1BR, steps to metro, U.S. Capitol & more	$24,612	$100	57%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (226)
Cozy 1BR, steps to metro, U.S. Capitol & more	$31,117	$162	47%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (206)
Attractive one-bedroom unit on Capitol Hill	$52,080	$151	92%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (89)
DC PRIME+ Walk to Monuments + Parking	$47,011	$140	88%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (187)
Eastern Market Suites # 2, Steps to Metro	$67,423	$265	69%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (53)
Barracks Row & Eastern Market Oasis Transit-Friend	$52,075	$160	87%	1	1	2	$94	❌	❌	❌	Y / Y	⭐️ 5 (178)
Fantastic 1-bedroom in the heart of Capitol Hill	$46,529	$158	75%	1	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (65)
Snug Studio Near Capitol-Walk to Cafés & Landmarks	$40,713	$124	85%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (69)
Sojourn at The Paden \| Capitol Hill \| Pets Welcome	$52,958	$160	87%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (73)
Quiet Escape in the Heart of the City - Street Par	$67,553	$193	93%	1	1	3	$115	❌	❌	❌	Y / Y	⭐️ 5 (96)
Gorgeous 1BR apt/Capitol Hill/Eastern Market	$34,598	$151	62%	1	1	3	$110	❌	❌	❌	N / Y	⭐️ 5 (253)
Capitol Hill Garden Apartment	$71,420	$220	87%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (65)
Eastern Market & METRO Accessible / Modern Charm /	$40,294	$113	94%	1	1	2	$94	❌	❌	❌	Y / Y	⭐️ 5 (161)
Capitol Hill Rowhouse Suite	$46,389	$137	92%	1	1	2	$85	❌	❌	❌	N / Y	⭐️ 5 (231)
Capitol Hill Carriage House	$62,089	$179	94%	1	1	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (35)
Sojourn on 5th #102	$43,134	$137	80%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (41)
Sojourn \| The Paden	$52,636	$157	88%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (78)
Sojourn at The Paden \| Capitol Hill \| Pets Welcome	$55,696	$154	93%	1	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (66)
Main Street Vibe-Walk to Metro, Museums & More	$43,303	$149	76%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (195)
Capitol Hill/Eastern Market Carriage House	$37,513	$130	77%	1	1	2	$38	❌	❌	❌	N / Y	⭐️ 5 (159)
Centrally located Capitol Hill one-bedroom unit	$46,773	$132	96%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (113)
Artsy Studio	$47,533	$196	65%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 4.8 (38)
In the Shadow of the Capitol	$60,939	$174	93%	1	1	1	$98	❌	❌	❌	Y / Y	⭐️ 5 (72)
Modern and Very Private Space - Capitol Hill	$46,909	$128	100%	1	1	3	$45	❌	❌	❌	Y / Y	⭐️ 5 (391)
A Lovely Sojourn on the Hill	$44,474	$209	56%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
English Basement on Capitol Hill DC	$35,837	$123	78%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (126)
Charming 2nd Fl Retreat, Capitol Hill+1 Parking	$40,918	$157	70%	1	1	31	$69	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
10 min Walk to National Mall, Museums and Wharf	$53,816	$143	98%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (65)

Return Metrics

-183.64% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,988	-$15,977	-$23,966	-$31,954	-$39,943	-$79,886	-$239,660
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	-$7,988	-$15,977	-$23,966	-$31,954	-$39,943	-$79,886	-$239,660

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-183.64%

Payback Period Days

Return on Investment

-183.64%

1300 Yards Pl SE Washington, District of Columbia, 20003

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Washington

Guide

Zoning

Market

Guide

Laws

Market Data

$59,783

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $173/night at 85% occupancy.Projected nightly rate is $161/night at 82% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$50,132

Avg annual revenue

82%

Avg occupancy rate

$161

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

$25k

$40k

$55k

$70k

-$7,989

Profit

Revenue

$59,783

Operating Expenses

$19,772

Operating Income

$40,011

Net Effective Rent

$48,000

Profit (Cash Flow)

-$7,989

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-183.64%

Payback Period Days