BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1301 M St NW, Washington, DC, 20005

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

Rahim Barry

barryrahim73@gmail.com

Annual Revenue

$89,383

Profit (Cash Flow)

$29,763

Cash on Cash Return

684.2%

Annual Revenue

$89,383

AirDNA projects $221/night at 64% occupancy ($51,660). Airbtics projects $210/night at 67% occupancy ($51,389). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 92% occupancy rate, $266 rate per night.

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

Percentiles25%50%75%90%
Revenue$27,994$51,498$91,363$122,337
Occupancy50%72%92%97%
Nightly Rate$149$190$266$339

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Downtown DC Awaits ~ 1 bed Apt. walk to Convention
$47,990
$153
81%
113$125❌❌❌Y / Y⭐️ 4.9 (81)
Urban Oasis 1-bed Bsmt-Apt-Near National Mall
$48,520
$185
69%
111$60❌❌❌Y / Y⭐️ 4.7 (53)
Cozy Gateway Convention Center / Logan Circle
$68,664
$365
50%
111$89❌❌✅N / Y⭐️ 5 (296)
Gorgeous, large, modern 1 BR on Hist. Logan Circle
$39,468
$104
99%
111$85❌❌❌Y / Y⭐️ 4.9 (491)
Private Guest Retreat 1 Mile from the White House!
$43,707
$135
87%
112$144❌❌❌Y / Y⭐️ 4.5 (39)
Beautiful Upper Level 1BR in Downtown DC
$57,783
$168
92%
113$150❌❌✅Y / Y⭐️ 4.8 (186)
Quiet tree-lined street in heart of Logan Circle
$54,055
$165
88%
113$75❌❌❌Y / Y⭐️ 4.7 (326)
Logan Circle: Pet and Foodie+Metro+55"TV+Workspace
$50,110
$140
94%
111$105❌❌✅Y / Y⭐️ 4.8 (57)
Bright, large zen studio on historic Logan Circle
$37,513
$103
95%
111$85❌❌✅Y / Y⭐️ 4.9 (422)
Spacious Glamour in Shaw/Convention Ctr/DWTN APT
$64,160
$175
99%
111$50❌❌❌Y / Y⭐️ 5 (299)
Modern | Private | Logan Circle | Free Parking
$39,788
$111
93%
112$100❌❌❌N / Y⭐️ 5 (203)
Sojourn on 15th
$60,040
$162
95%
123$142❌❌✅Y / Y⭐️ 4.8 (18)
Cozy Rowhouse Near Logan Circle, Convention Center
$55,650
$189
79%
112$75❌❌❌Y / Y⭐️ 4.8 (189)
Oasis on O Street - the Heart of the Capital
$84,819
$234
97%
112$89❌❌❌Y / Y⭐️ 5 (105)
1000sf Loft Convention Center Logan Shaw
$105,560
$425
66%
1130$69❌❌✅Y / Y⭐️ 5 (342)
Spacious Two-Story House in Heart of Logan Circle
$36,505
$153
64%
112$79❌❌❌Y / Y⭐️ 5 (138)
Guest Room with 2 Queen Beds
$64,050
$350
50%
111$0✅❌❌N / Y⭐️ 4.6 (32)
Fully Furnished 1BR Apartment in Logan Circle
$50,301
$203
65%
113$130❌❌✅Y / Y⭐️ 5 (1)
Sojourn on 15th
$35,846
$118
83%
1231$245❌❌✅Y / Y⭐️ 4.3 (3)
Cultural Epicenter | Smithsonian Museums. Pool
$64,983
$265
67%
111$0✅❌✅N / Y⭐️ 5 (3)
Historical Sites | Capitol Hill. Outdoor patio
$54,022
$246
60%
111$0✅❌✅N / Y⭐️ 4.9 (20)
1BR Logan Circle Furnished Apartment
$52,775
$198
69%
113$130❌❌✅Y / Y⭐️ 5 (1)
Modern Victorian Apt.- near National Mall
$50,919
$191
72%
111$65❌❌✅Y / Y⭐️ 4.8 (132)
Sojourn on 15th
$47,126
$174
74%
1231$125❌❌✅Y / Y⭐️ 4.8 (156)
Shaw/Logan Circle Modern Condo
$46,668
$250
51%
121$0❌❌❌Y / Y⭐️ 0 (0)
Central Condo: Chic Diplomat
$80,219
$281
78%
111$0❌❌✅Y / Y⭐️ 5 (45)
City Escape | Museums. Art Gallery
$35,136
$320
30%
111$0✅❌❌Y / Y⭐️ 5 (2)
Journey In The Capital | Sightseeing. Rooftop Pool
$32,414
$216
41%
111$0✅❌❌Y / Y⭐️ 4.8 (23)
Central City 1-BR-Apartment
$35,455
$130
72%
111$65❌❌❌Y / Y⭐️ 4.6 (5)
Sojourn on 15th
$71,687
$272
72%
1231$0❌❌✅Y / Y⭐️ 0 (0)
Sojourn on 15th
$46,732
$133
96%
1130$0❌❌✅Y / Y⭐️ 4.8 (32)
Amazing Studio a few Blocks from Downtown DC
$27,756
$158
48%
1131$95❌❌✅Y / Y⭐️ 4.5 (100)
Sojourn on 15th
$46,302
$122
100%
112$110❌❌❌Y / Y⭐️ 4.8 (39)
Beautiful 1 Bedroom apt in Logan Circle
$37,686
$100
100%
113$90❌❌❌Y / Y⭐️ 5 (48)

Return Metrics

684.2% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$29,762$59,525$89,288$119,051$148,813$297,627$892,883
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$29,762$59,525$89,288$119,051$148,813$297,627$892,883

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

684.2%

Payback Period Days

53

Return on Investment

684.2%

property-location

1301 M St NW Washington, District of Columbia, 20005

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Rahim

Washington

Guide

Zoning

Market

Guide


Laws


Market Data

$89,383

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $221/night at 64% occupancy.Projected nightly rate is $210/night at 67% occupancy.

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$48,090

Avg annual revenue

67%

Avg occupancy rate

$210

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

$45k

$75k

$105k

Sign up to see the data on 40 all comparables

$29,763

Profit

Revenue

$89,383

Operating Expenses

$23,620

Operating Income

$65,763

Net Effective Rent

$36,000

Profit (Cash Flow)

$29,763

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

684.2%

Payback Period Days

53