Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 728 Newton Pl Nw

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$103,985

Profit (Cash Flow)

$30,527

Cash on Cash Return

288.0%

Annual Revenue

$103,985

AirDNA projects $396/night at 64% occupancy ($92,567). Airbtics projects $390/night at 73% occupancy ($103,984). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 73% occupancy rate, $390 rate per night.

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

Percentiles25%50%75%90%
Revenue$64,972$106,308$136,347$175,533
Occupancy68%81%84%91%
Nightly Rate$303$376$428$592

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

287.98% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$30,526$61,053$91,580$122,107$152,634$305,269$915,807
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$30,526$61,053$91,580$122,107$152,634$305,269$915,807

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

287.98%

Payback Period Days

126

Return on Investment

287.98%

property-location

728 Newton Pl NW Washington, District of Columbia, 20010-1514

4 bed • 2 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$3,800

Zestimate

Washington

Guide

Zoning

Market

Guide


Laws


Market Data

$103,985

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $396/night at 64% occupancy.Projected nightly rate is $390/night at 73% occupancy.

Top 61% of comparables

Top 41% of comparables

Seasonality

Sign up to view the full seasonality chart

$30,527

Profit

Revenue

$103,985

Operating Expenses

$25,518

Operating Income

$78,467

Net Effective Rent

$47,940

Profit (Cash Flow)

$30,527

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

287.98%

Payback Period Days

126