BNBCalc Short Term Rental Investment Analysis 13228 Woodland Park Rd, Herndon, VA 20171

3 bed • 2 bath • 9 guests • $3,200

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$53,033

Profit (Cash Flow)

$32,243

Cap Rate

1014.3%

Annual Revenue

$53,033

AirDNA projects $220/night at 66% occupancy ($53,033).

BNB Calc projects a 66% occupancy rate, $220 rate per night.

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

Return Metrics

349.1% 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)	$32,243	$64,486	$96,729	$128,972	$161,216	$322,432	$967,296
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$31	$64	$100	$137	$177	$417	$2,560
Down Payment	$640	$640	$640	$640	$640	$640	$640
Property Appreciation	$96	$194	$296	$401	$509	$1,100	$4,567
Total Return	$33,010	$65,386	$97,766	$130,152	$162,543	$324,590	$975,063

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

349.1%

Cap Rate

1,014.34%

Return on Investment

350.48%

13228 Woodland Park Rd Herndon, VA, 20171

3 bed • 2 bath • 9 guests

Purchase Price

Est. $15/mo

This property is for sale!

Contact Agent

9978

Airbnb Investor Score

$32,243

Annual Profit

1014.3%

Cap Rate

349.1%

Cash on Cash

$53,033

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$32,243

Profit

Revenue

$53,033

Operating Expenses

$20,574

Operating Income

$32,459

Mortgage & Taxes

$216

Profit (Cash Flow)

$32,243

$9,236

Cash Investment

Down Payment

$640

Renos & Furnishing

$8,500

Closing Costs

$96

Total

$9,236

DSCR Ratio

Strong

150.37

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

349.1%

Cap Rate

1,014.34%

Return on Investment

350.48%

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

$152

Deductible property tax

$32

Your total deduction

-$30,753

Your adjusted annual income

$150,000 - -$30,753 = $180,753

Taxes on $180,753 (30%)

$54,226

Your old tax bill

$45,000

Your new tax bill

$54,226

Estimated tax savings

-$9,226

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

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: -