BNBCalc Short Term Rental Investment Analysis 12126 Veirs Mill Rd, Silver Spring, MD 20906, USA

2 bed • 1 bath • 5 guests • $100,000

BNB

Calc

Annual Revenue

$38,131

Profit (Cash Flow)

$13,349

Cap Rate

20.1%

Annual Revenue

$38,131

AirDNA projects $174/night at 64% occupancy ($40,673).

BNB Calc projects a 60% occupancy rate, $174 rate per night.

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

Return Metrics

45.63% 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)	$13,348	$26,697	$40,046	$53,394	$66,743	$133,486	$400,460
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Down Payment	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Property Appreciation	$3,000	$6,090	$9,272	$12,550	$15,927	$34,391	$142,726
Total Return	$116,348	$132,787	$149,318	$165,945	$182,670	$267,878	$643,187

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.63%

Cap Rate

20.09%

Return on Investment

59.25%

12126 Veirs Mill Rd Silver Spring, Maryland, 20906-4514

2 bed • 1 bath • 5 guests

Purchase Price

Est. $480/mo

Inquire about this property

Contact Agent

$38,131

Annual Revenue

Projected nightly rate is $174/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,349

Profit

Revenue

$38,131

Operating Expenses

$18,037

Operating Income

$20,094

Mortgage & Taxes

$6,746

Profit (Cash Flow)

$13,349

$29,250

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$6,250

Closing Costs

$3,000

Total

$29,250

DSCR Ratio

Strong

2.98

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.63%

Cap Rate

20.09%

Return on Investment

59.25%

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

$4,746

Deductible property tax

$990

Your total deduction

-$2,579

Your adjusted annual income

$150,000 - -$2,579 = $152,579

Taxes on $152,579 (30%)

$45,774

Your old tax bill

$45,000

Your new tax bill

$45,774

Estimated tax savings

-$774

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