3275 15th Pl SE Washington, District of Columbia, 20020-2940
3 bed • 1 bath • 9 guests • $169,600
$169,600
Zestimate
Est. $813/mo
Annual Revenue
$63,633
Profit (Cash Flow)
$30,245
Cap Rate
24.6%
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $281/night at 62% occupancy ($63,633) Airbtics projects $236/night at 60% occupancy ($51,719)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$63,633
$63,633
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$66,453 | $226 | 78% | 3 | 3 | 8 | 2 | $80 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (137) | Profile | |
$33,582 | $173 | 51% | 3 | 2 | 8 | 2 | $130 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (55) | Profile | |
$65,037 | $222 | 77% | 3 | 3 | 8 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (67) | Profile | |
$44,720 | $268 | 43% | 3 | 3 | 6 | 2 | $195 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (71) | Profile | |
$57,033 | $291 | 51% | 3 | 3 | 7 | 2 | $180 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (65) | Profile |
Return Metrics
63.99% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
63.99%
Cap Rate
24.57%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$8,049
Deductible property tax
$1,679
Your total deduction
-$5,443
Your adjusted annual income
$150,000 - -$5,443 = $155,443
Taxes on $155,443 (30%)
$46,633
Your old tax bill
$45,000
Your new tax bill
$46,633
Estimated tax savings
-$1,633
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com