BNBCalc Short Term Rental Investment Analysis 10101 Grosvenor Pl apt 1411, Rockville, MD 20852, USA

2 bed • 1 bath • 5 guests • $350,000

BNB

Calc

Annual Revenue

$53,052

Profit (Cash Flow)

$9,465

Cap Rate

9.4%

Annual Revenue

$53,052

AirDNA projects $139/night at 80% occupancy ($40,615).

BNB Calc projects a 83% occupancy rate, $175 rate per night.

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

Return Metrics

10.91% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,465	$18,930	$28,395	$37,860	$47,325	$94,650	$283,952
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,438	$7,088	$10,964	$15,079	$19,447	$45,679	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$28,000	$58,240	$90,899	$126,171	$164,264	$405,623	$3,171,929
Total Return	$110,903	$154,259	$200,259	$249,110	$301,037	$615,954	$3,805,882

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.91%

Cap Rate

9.44%

Return on Investment

47.15%

10101 Grosvenor Pl Rockville, Maryland, 20852

2 bed • 1 bath • 5 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

$53,052

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,465

Profit

Revenue

$53,052

Operating Expenses

$19,977

Operating Income

$33,075

Mortgage & Taxes

$23,610

Profit (Cash Flow)

$9,465

$86,750

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$6,250

Closing Costs

$10,500

Total

$86,750

DSCR Ratio

Strong

1.40

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.91%

Cap Rate

9.44%

Return on Investment

47.15%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$16,611

Deductible property tax

$3,465

Your total deduction

$26,071

Your adjusted annual income

$150,000 - $26,071 = $123,929

Taxes on $123,929 (30%)

$37,179

Your old tax bill

$45,000

Your new tax bill

$37,179

Estimated tax savings

$7,821

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com