BNBCalc Short Term Rental Investment Analysis 1019 University Blvd E, Silver Spring, MD 20903

2 bed • 1 bath • 6 guests • $1,795

BNB

Calc

Annual Revenue

$25,815

Profit (Cash Flow)

$8,658

Cap Rate

489.1%

Annual Revenue

$25,815

AirDNA projects $124/night at 57% occupancy ($25,815). Airbtics projects $133/night at 67% occupancy ($32,546). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $124 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,190	$31,215	$45,495	$64,085
Occupancy	57%	66%	80%	91%
Nightly Rate	$108	$125	$150	$186

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Renovated 2 bedroom w/Private outdoor Oasis Takoma	$44,468	$140	77%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (109)
Nice Apartment #3 (window AC) - Nice Neighborhood	$15,543	$90	42%	2	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.5 (80)
Downtown Silver Spring 2-bedroom 2-bath Unit	$27,238	$213	34%	2	2	2	$30	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
Above the Tree Tops Apartment	$22,217	$75	78%	2	1	4	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (138)
Sweet Sligo Suite - Creekside Recreation	$22,595	$102	55%	2	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (146)
Modern and Charming Basement Apartment near DC	$27,099	$87	80%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (77)
Beautiful 2 Bedroom Apt in downtown silverspring	$35,033	$147	64%	2	1	1	$30	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Convenient and Spacious.Silver Spring/ DC	$40,751	$293	38%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
RavensNest Bungalow - Sun-filled English Basement	$59,520	$200	79%	2	1	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (59)
Private Modern Chic Basement Apartment Close to DC	$22,611	$111	52%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
Modern 2bd Getaway \| Walk to Metro \| Free Parking	$51,239	$152	89%	2	1	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (31)
Gorgeous looking 2bedroom Apt in downtown	$29,773	$135	58%	2	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
Mimi's guesthouse	$23,161	$99	63%	2	1	5	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (64)
Beautiful 2BR Apt	$33,539	$123	71%	2	1	3	$100	❌	❌	❌	N / N	⭐️ 4.7 (16)
Renovated Guest Suite	$30,107	$115	66%	2	1	2	$99	❌	❌	✅	N / Y	⭐️ 4.6 (75)
Cozy Two Bedroom Apartment w/Balcony	$30,845	$88	91%	2	1	1	$170	❌	❌	❌	N / N	⭐️ 4.8 (17)
A modern & cozy unit in the heart of Takoma Park.	$28,690	$100	76%	2	1	2	$40	❌	❌	❌	N / N	⭐️ 4.8 (77)
Beautiful Renovated 2 Bedroom Apt Takoma Pk	$31,499	$102	80%	2	1	7	$140	❌	❌	❌	Y / Y	⭐️ 5 (61)
Spacious apartment near metro	$43,119	$120	89%	2	1	1	$100	❌	❌	❌	N / Y	⭐️ 5 (57)
Small Family Home Close to DC and UMD	$27,908	$125	61%	2	1	2	$0	❌	❌	✅	N / N	⭐️ 4.7 (44)
Stunning 2BR/2BATH Apt \| GYM\| Mins to Metro	$23,644	$170	38%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
Whole apartment for rent 2BR & 2 Bath (no sharing)	$13,305	$43	81%	2	2	7	$50	❌	❌	❌	N / N	⭐️ 4.5 (20)
Stunning Basement Suite	$28,447	$132	56%	2	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.8 (134)
Takoma Treehouse	$41,012	$128	83%	2	2	2	$108	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Modern 2 Bedroom Apartment with Office, Patio	$41,839	$122	92%	2	1	5	$50	❌	❌	❌	Y / Y	⭐️ 5 (26)
Beautiful apartment near metro with free parking	$54,067	$125	92%	2	1	1	$70	❌	❌	❌	N / Y	⭐️ 4.9 (162)
Charming Bungalow - Metro DC	$42,433	$181	62%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (108)
Pet-friendly+Street Park+Roku+FAST WiFi+TakomaPark	$43,027	$143	74%	2	1	1	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Cute Cottage in Takoma Park	$61,720	$180	91%	2	1	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
First Floor Beautiful Apartment Nice Neighborhood	$32,970	$110	80%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (5)
Washington, DC, Area Apartment 8 Mi to Downtown!	$46,732	$186	64%	2	1	2	$145	❌	❌	❌	Y / N	⭐️ 5 (6)
Private, bright, two bedroom garden apartment	$42,443	$123	90%	2	1	4	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Downtown Silver Spring HighRise.	$30,320	$195	36%	2	2	2	$125	✅	❌	❌	Y / N	⭐️ 5 (1)
Luxury Cozy 2 Bed Cabana	$17,272	$121	39%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (19)
Relaxing Spacious Suite for Six in Silver Spring	$36,379	$155	60%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Takoma Park home walk to metro	$37,469	$150	62%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (12)
Washington DC area upgraded 2BR Apt, Silver Spring	$37,158	$144	67%	2	1	6	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
2B duplex apt in Silver Spring!	$24,557	$110	61%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.3 (11)
2 BR Fully Furnished Park Setting Abode	$33,306	$91	100%	2	1	14	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (9)

Return Metrics

129.94% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,658	$17,316	$25,975	$34,633	$43,291	$86,583	$259,750
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,436	$1,436	$1,436	$1,436	$1,436	$1,436	$1,436
Down Payment	$359	$359	$359	$359	$359	$359	$359
Property Appreciation	$53	$109	$166	$225	$285	$617	$2,561
Total Return	$10,507	$19,221	$27,936	$36,653	$45,372	$88,995	$264,107

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

129.94%

Cap Rate

489.1%

Return on Investment

131.02%

1019 University Blvd E Silver Spring, MD, 20903

2 bed • 1 bath • 6 guests

Purchase Price

Est. $9/mo

This property is for sale!

Contact Agent

4686

Airbnb Investor Score

$8,658

Annual Profit

489.1%

Cap Rate

129.9%

Cash on Cash

$25,815

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $124/night at 57% occupancy.Projected nightly rate is $133/night at 67% occupancy.

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

$33,692

Avg annual revenue

67%

Avg occupancy rate

$133

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

$10k

$30k

$45k

$65k

$8,658

Profit

Revenue

$25,815

Operating Expenses

$17,036

Operating Income

$8,779

Mortgage & Taxes

$121

Profit (Cash Flow)

$8,658

$6,663

Cash Investment

Down Payment

$359

Renos & Furnishing

$6,250

Closing Costs

$54

Total

$6,663

DSCR Ratio

Strong

72.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

129.94%

Cap Rate

489.1%

Return on Investment

131.02%

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

$85

Deductible property tax

$18

Your total deduction

-$7,618

Your adjusted annual income

$150,000 - -$7,618 = $157,618

Taxes on $157,618 (30%)

$47,285

Your old tax bill

$45,000

Your new tax bill

$47,285

Estimated tax savings

-$2,285

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -