Tayton Capital
EN
Short-Term Rental · Woodley Park, DC

Short-Term Rental Financing in Woodley Park, DC

Estimated 0.90x DSCR on a $900,000 short-term rental with $225,000 down — qualified on the property's income, not your tax returns.

Modeled Purchase Price
$900,000
25% Down
$225,000
Loan Amount
$675,000
Est. Monthly PITIA
$5,595
Creditable STR Income
$5,058/mo
Est. DSCR Ratio
0.90x

Short-Term Rental investing in Woodley Park

Short-term rental financing in Woodley Park is a different underwriting product than a long-term DSCR loan even though it carries the same name. The lender is crediting nightly revenue instead of a signed lease, which means the documentation, the reserve requirement, and the permit diligence all change.

At the Woodley Park median of $900,000, a short-term rental prices near $900,000. Minimum down is 25% ($225,000), leaving a loan of $675,000. Estimated all-in PITIA runs about $5,595 per month.

The Woodley Park ratio math on this product

Gross nightly revenue in Woodley Park models to about $7,025/month across a full year. Lenders do not credit that dollar-for-dollar — a 28% haircut for vacancy, cleaning, platform fees and management leaves $5,058 of creditable income. Against a PITIA of $5,595, that is an estimated DSCR ratio of 0.90x. That lands just under 1.0. It does not kill the deal in Woodley Park: moving to a larger down payment ($270,000) usually closes the gap, and several shelves fund down to 0.75x with a rate add-on.

Underwriting notes specific to STR files: plan on 25% down as the floor, six months of PITIA in reserves, and either twelve months of Airbnb/VRBO earnings statements on the subject property or a third-party market revenue study for a property with no operating history. Short-term rental activity is moderate here and local rules vary by zoning district. Verify the permit status of the exact address before you go hard on earnest money — an unpermitted STR is an unfinanceable STR on this product.

Returns and structure

Return metrics at the Woodley Park median for this product: an estimated cap rate of 3.71%, and monthly cash flow of $537 negative at 25% down. Negative cash flow at the minimum down payment is common in appreciation-led markets; investors close the gap with a larger down payment, a purchase below median, an added unit, or a rate buydown.

Woodley Park property types compared

Property TypeModeled PriceMin. DownEst. IncomeEst. DSCR
Single-Family Rental$900,00020% ($180,000)$4,675/mo0.80x
2–4 Unit Multi-Family$1,422,00025% ($355,500)$8,696/mo0.98x
Condo & Townhome$648,00020% ($129,600)$3,693/mo0.79x
Short-Term Rental (this page)$900,00025% ($225,000)$5,058/mo0.90x

All figures model a purchase at the Woodley Park median of $900,000 with the property-type adjustments described above, at an illustrative 7.50% DSCR rate on a 30-year fixed. Short-term rental income is shown after the standard lender haircut.

Figures on this page are modeled estimates derived from the Woodley Park median price and market rent, adjusted for short-term rental product characteristics. They are illustrative, not a loan offer or an appraisal. Actual pricing, rent, taxes, insurance, HOA dues and DSCR depend on the specific property and on conditions at the time of application.

Woodley Park Short-Term Rental FAQ

More Woodley Park investor resources

Woodley Park investor guide
Full market analysis and loan options
Single-Family Rental in Woodley Park
0.80x est. DSCR
2–4 Unit Multi-Family in Woodley Park
0.98x est. DSCR
Condo & Townhome in Woodley Park
0.79x est. DSCR
District Of Columbia County investor hub
Every market we finance in the county
DSCR loan requirements in Washington D.C.
DSCR payment calculator

Price a short-term rental in Woodley Park

Send us the address and we'll model the real DSCR ratio, PITIA and cash flow on that specific property — usually the same day. Licensed in Washington D.C., and we close in an LLC or your personal name.

Get My Investment Analysis Talk to a Loan Officer

Keep exploring

Related pages

Comenzar

Ve tus opciones de préstamo en minutos.

Cuéntanos un poco sobre ti y te contactaremos personalmente — generalmente dentro de un día hábil.

O llama al (970) 708-9624

Términos · Política de Privacidad

Get a quoteApply Now