BNBCalc Short Term Rental Rental Arbitrage Analysis 4606 6th Pl Ne

6 bed • 5 bath • 18 guests • $0

BNB

Calc

Annual Revenue

$246,605

Profit (Cash Flow)

$136,547

Cash on Cash Return

889.6%

Annual Revenue

$246,605

AirDNA projects $726/night at 93% occupancy ($246,605). Airbtics projects $578/night at 72% occupancy ($151,999). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 93% occupancy rate, $726 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$86,296	$139,500	$257,411	$329,225
Occupancy	58%	73%	89%	95%
Nightly Rate	$400	$513	$777	$931

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious, 5-Bedroom Rowhouse \| Parking + Metro!	$169,054	$706	64%	5	4	2	$280	❌	❌	✅	Y / Y	⭐️ 5 (18)
Spacious Family Retreat in Tranquil Neighborhood	$92,940	$358	70%	5	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (148)
Renovated Detached House w/ off-street parking	$65,194	$294	60%	5	2	3	$210	❌	❌	❌	Y / Y	⭐️ 4.8 (78)
Historic NW DC Rowhome + Hot Tub \| 5 bed/3.5 bath	$88,851	$295	80%	5	4	1	$225	❌	✅	✅	Y / Y	⭐️ 5 (74)
Entire Home in NE DC. 5 BD/3BA	$96,519	$462	53%	5	3	2	$230	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Luxury 5BR/3.5BA DC Home with Private Parking	$135,497	$402	89%	5	4	1	$350	❌	❌	❌	Y / Y	⭐️ 5 (64)
Truxton \| Stylish 5 Bdr/2 Bath Townhouse	$86,723	$258	86%	5	2	3	$220	❌	❌	❌	Y / Y	⭐️ 4.9 (60)
Massive 6BR/4BA Private Duplex Townhouse, Central!	$258,982	$848	82%	6	4	1	$320	❌	❌	❌	Y / Y	⭐️ 4.8 (109)
DC Convention Center 7-bedroom Mansion!	$216,912	$814	72%	7	7	2	$400	❌	❌	✅	Y / Y	⭐️ 4.5 (59)
Spacious 5BR/3BA Luxury Townhouse \| Heart of DC	$126,195	$491	68%	5	3	2	$249	❌	❌	✅	Y / Y	⭐️ 4.9 (207)
ECLECTIC MODERN LARGE DUPONT CIRCLE BROWNSTONE	$170,468	$984	47%	6	4	3	$399	❌	❌	❌	Y / Y	⭐️ 5 (65)
Massive Mid-Century Marvel: 5 Bedrooms and Parking	$102,367	$395	66%	5	3	1	$275	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Spacious Home & Deck on the Park	$107,920	$436	67%	5	3	2	$199	❌	❌	❌	Y / Y	⭐️ 4.7 (253)
5Bdrm Classy Victorian Brownstone	$108,820	$326	89%	5	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (155)
The Historic DC Firehouse 4 - Penthouse Unit	$276,248	$892	84%	5	4	2	$400	❌	❌	✅	Y / Y	⭐️ 4.8 (247)
The Castle– Perfect 3 Condos for Family & Friends!	$176,819	$519	92%	6	6	3	$400	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Sojourn on Kenyon - Full \| 6 BR	$246,568	$698	95%	6	4	2	$306	❌	❌	✅	Y / Y	⭐️ 4.7 (4)
★❣❣❣★ Elegant VICTORIAN 5 Bedroom Home in SHAW DC!	$165,796	$546	80%	5	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
Queens Corner	$130,691	$593	58%	5	4	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (19)
“The Mark” Brownstone-Sleeps 10-12	$170,942	$469	99%	6	4	2	$300	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
A Little Persian Palace with Parking	$252,983	$767	90%	5	4	2	$299	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Charming Historic Home Gathering Friendly N DC	$52,039	$319	41%	5	2	2	$300	❌	❌	❌	Y / Y	⭐️ 4.4 (26)
Historic Grandeur: Chef's Kitchen Parking 44" Roku	$162,479	$465	90%	5	4	1	$295	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
"Luxury spacious charming DC row house + parking"	$207,200	$1,222	46%	6	4	1	$300	❌	❌	❌	Y / Y	⭐️ 5 (46)
Newly Renovated in NW DC - Sleeps 16!	$45,047	$356	33%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Incredible 5 levels home in the heart of H street	$119,160	$558	57%	5	5	4	$250	❌	❌	✅	Y / Y	⭐️ 5 (46)
Luxe 7-BR Victorian Castle in the Nation's Capital	$348,121	$959	98%	7	5	1	$375	❌	❌	❌	Y / Y	⭐️ 5 (8)
5BR Takoma Park Home 5 min walk to Metro, shops	$95,908	$276	93%	5	3	6	$250	❌	❌	✅	Y / Y	⭐️ 5 (17)
Relaxing, Spacious, Private, Walkable in Petworth!	$43,173	$116	91%	5	4	1	$155	❌	❌	✅	Y / Y	⭐️ 4.3 (49)
Modern Mansion Estate Sleeps 22+	$173,027	$807	55%	7	7	1	$500	❌	❌	✅	Y / Y	⭐️ 5 (3)
Historic & Stately 7BR/4.5BA-Chefs Kitchen+Parking	$184,214	$492	100%	7	5	1	$215	❌	❌	✅	Y / Y	⭐️ 5 (112)
LUXE Kalorama 5-BR Townhome Close to Dupont Circle	$182,680	$667	74%	5	5	3	$330	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Rainier House w/ Parking - 20 minutes to DC	$118,119	$547	59%	5	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Beautiful 5BR/3.5BA DC Row House	$171,813	$561	82%	5	4	3	$220	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Historical DC Luxury Home \| 5BR/3.5BA Bloomingdale	$244,183	$908	72%	5	4	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (6)
5-BR Historic Home Nestled Btw Petworth & CoHi	$159,829	$508	84%	5	4	3	$245	❌	❌	❌	Y / Y	⭐️ 5 (2)
Stately DC Rowhome \| Spacious 7BR/4.5BA US Capitol	$241,675	$928	69%	7	5	3	$397	❌	❌	❌	Y / Y	⭐️ 5 (17)
2 Story Oasis: 30+Days + Large Yard \| Pet Friendly	$55,792	$412	37%	5	3	31	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Penthouse Suite: 5 Bed 5 bath w/ Rooftop	$136,308	$998	37%	5	5	1	$250	❌	❌	✅	Y / Y	⭐️ 4.3 (30)
2 Separate Modern Luxury Units in Washington DC	$176,481	$475	100%	5	4	1	$276	❌	❌	✅	Y / Y	⭐️ 5 (5)

Return Metrics

889.55% 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)	$136,546	$273,093	$409,640	$546,186	$682,733	$1,365,467	$4,096,402
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	$136,546	$273,093	$409,640	$546,186	$682,733	$1,365,467	$4,096,402

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

889.55%

Payback Period Days

Return on Investment

889.55%

4606 6th Pl NE Washington, District of Columbia, 20017

6 bed • 5 bath • 18 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,499

Zestimate

Washington

Guide

Zoning

Market

Guide

Laws

Market Data

$246,605

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $726/night at 93% occupancy.Projected nightly rate is $578/night at 72% occupancy.

Occupancy Rate

Top 13% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$154,093

Avg annual revenue

72%

Avg occupancy rate

$578

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

$40k

$140k

$240k

$350k

$136,547

Profit

Revenue

$246,605

Operating Expenses

$44,059

Operating Income

$202,547

Net Effective Rent

$66,000

Profit (Cash Flow)

$136,547

$15,350

Cash Investment

Renos & Furnishing

$15,250

Setup Costs

$100

Total

$15,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

889.55%

Payback Period Days