BNBCalc Short Term Rental Investment Analysis 1580 Spring Gate Dr 4208, Mclean, VA 22102

2 bed • 2 bath • 6 guests • $2,790

BNB

Calc

Annual Revenue

$37,602

Profit (Cash Flow)

$18,845

Cap Rate

682.2%

Annual Revenue

$37,602

AirDNA projects $190/night at 79% occupancy ($54,823). Airbtics projects $218/night at 81% occupancy ($64,494). Airbtics predicts this property will perform in the 96% revenue percentile

BNB Calc projects a 71% occupancy rate, $145 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,333	$39,915	$52,645	$62,399
Occupancy	57%	75%	87%	92%
Nightly Rate	$129	$142	$160	$179

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Life at The Top \| Luxury \| Loft \| Pool \| Lifestyle	$42,104	$163	67%	1	2	5	$118	✅	❌	✅	Y / Y	⭐️ 4.8 (41)
Life at The Top \| Luxury \| Loft \| Pool \| Lifestyle	$42,163	$150	73%	1	2	15	$109	✅	❌	✅	Y / Y	⭐️ 4.8 (115)
Luxury Apartment in Tyson’s	$39,020	$141	71%	1	1	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (15)
Luxury 1bd in Heart of Tysons	$49,163	$150	87%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 5 (97)
Modern 1BD \| Metro Walking Distance	$46,482	$155	77%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (56)
Luxury Living \| Heart of Tysons \| Spacious \| Prime	$58,448	$178	88%	1	1	4	$139	✅	❌	✅	Y / Y	⭐️ 5 (62)
Luxury Modern 1BR APT,walk everywhere!20 min to DC	$53,065	$164	85%	1	1	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (54)
Entire Apartment in Tyson Corner	$31,154	$145	58%	1	1	1	$50	✅	❌	✅	Y / Y	⭐️ 5 (2)
1.5BR Amazing Loft+Terrace & Parking McLean/Tysons	$28,168	$208	37%	1	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Lux highrise in Tysons w/view & highspeed Internet	$38,361	$131	79%	1	1	14	$150	✅	❌	✅	Y / Y	⭐️ 4.7 (37)
Oak & Beige 1BR+Den in Tysons: Green Accents Haven	$56,988	$176	84%	1	1	3	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (36)
Lovely 1B1B Unit\| Luxe \| Prime Location \| Spacious	$43,931	$149	80%	1	1	15	$109	✅	❌	✅	Y / Y	⭐️ 5 (11)
Luxury 1BR Apt Steps to Metro/Tysons	$45,939	$132	93%	1	1	1	$60	✅	❌	✅	Y / Y	⭐️ 4.7 (27)
High Style \| Life at The Top \| Luxury \| Pool	$27,874	$136	56%	1	1	7	$0	✅	❌	✅	Y / Y	⭐️ 4.6 (92)
Perfect for the Business Traveler	$48,957	$209	64%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
Apartment in Tyson/ McLean	$47,109	$151	83%	1	1	14	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (15)
Live Like a Local in the Heart of Tyson’s Corner	$37,780	$194	51%	1	1	5	$139	✅	❌	✅	Y / Y	⭐️ 5 (38)
Lux Tyson’s highrise w/view & highspeed internet	$41,742	$128	88%	1	1	28	$85	✅	❌	✅	Y / Y	⭐️ 4.9 (29)
Exec Studio near McLean Metro +Tysons/Monthly Disc	$47,313	$139	93%	1	1	30	$75	❌	❌	❌	Y / Y	⭐️ 5 (20)
Charming Apartment minutes away from metro + mall	$46,451	$160	78%	1	1	10	$99	✅	❌	❌	Y / Y	⭐️ 4.7 (23)
Unique Collection \| Luxury \| Loft \| Rooftop Pool	$39,200	$153	70%	1	2	4	$0	✅	❌	✅	Y / Y	⭐️ 5 (11)
High Style \| Life at The Top \| Luxury \| Tysons	$37,186	$143	66%	1	1	10	$109	✅	❌	✅	Y / Y	⭐️ 4.8 (39)
Luxe \| Haven \| Free-Parking	$56,616	$170	91%	1	0	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Charming 1BR in Mc Lean, Pet-Friendly	$17,131	$120	39%	1	2	30	$0	✅	✅	✅	Y / Y	⭐️ 4 (1)
Cozy apartment in McLean	$33,013	$110	82%	1	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Luxurious Condo \| Balcony \| King Bed \| Tyson’s	$48,013	$178	72%	1	1	4	$149	✅	❌	❌	Y / Y	⭐️ 5 (22)
Fantastic 1BR in McLean, Parking + Pet-Friendly	$54,451	$117	98%	1	2	30	$375	✅	✅	✅	Y / Y	⭐️ 4.3 (3)
Cozy, luxury and safe apt in VA	$36,718	$127	79%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Cozy, Clean, safe, luxury, new	$32,120	$135	65%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Lux Highrise Apt-Great View In Tysons by Metro	$24,644	$132	51%	1	1	21	$85	✅	❌	✅	Y / Y	⭐️ 4.8 (107)
Apartment in Tysons/McLean	$34,331	$140	67%	1	1	3	$50	✅	❌	✅	Y / Y	⭐️ 0 (0)
Luxury in the Heart of Tyson’s w/Nice View	$17,568	$160	30%	1	1	30	$85	✅	❌	✅	Y / Y	⭐️ 4.8 (29)
One bedroom Delux In the heart of Tysons	$13,176	$72	50%	1	1	180	$175	✅	❌	✅	Y / Y	⭐️ 0 (0)
True Luxury Living \| Tysons \| PV	$63,085	$189	90%	1	1	7	$149	❌	❌	✅	Y / Y	⭐️ 0 (0)
Luxury Condo in Tyson's Corner!	$47,292	$142	91%	1	1	7	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (6)
Lovely home in Tyson's	$16,253	$120	37%	1	1	10	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
20 minutes to Washington DC & Dulles Airport	$17,043	$97	48%	1	1	180	$50	✅	❌	❌	Y / Y	⭐️ 4.8 (188)
Luxury apartment\| Heart of Tysons \| Next to Metro	$45,750	$125	100%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (7)
Lovely Home near Tysons Corner	$43,774	$130	92%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
#1 Tysons Entire One Bedroom Studio King size Bed	$17,365	$101	47%	1	1	3	$85	✅	❌	✅	Y / Y	⭐️ 4.9 (11)

Return Metrics

263.87% 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)	$18,845	$37,690	$56,536	$75,381	$94,227	$188,454	$565,362
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,232	$2,232	$2,232	$2,232	$2,232	$2,232	$2,232
Down Payment	$558	$558	$558	$558	$558	$558	$558
Property Appreciation	$83	$169	$258	$350	$444	$959	$3,982
Total Return	$21,719	$40,650	$59,584	$78,521	$97,461	$192,203	$572,134

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

263.87%

Cap Rate

682.2%

Return on Investment

265.43%

1580 Spring Gate Dr 4208 Mclean, VA, 22102

2 bed • 2 bath • 6 guests

Purchase Price

Est. $13/mo

This property is for sale!

Contact Agent

6776

Airbnb Investor Score

$18,845

Annual Profit

682.2%

Cap Rate

263.9%

Cash on Cash

$37,602

Annual Revenue

This property is projected to be in the top 96% revenue percentile compared to similar properties nearby.
Projected nightly rate is $190/night at 79% occupancy.Projected nightly rate is $218/night at 81% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$39,173

Avg annual revenue

71%

Avg occupancy rate

$145

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

$18,845

Profit

Revenue

$37,602

Operating Expenses

$18,568

Operating Income

$19,034

Mortgage & Taxes

$188

Profit (Cash Flow)

$18,845

$7,142

Cash Investment

Down Payment

$558

Renos & Furnishing

$6,500

Closing Costs

$84

Total

$7,142

DSCR Ratio

Strong

101.13

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

263.87%

Cap Rate

682.2%

Return on Investment

265.43%

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

$132

Deductible property tax

$28

Your total deduction

-$17,672

Your adjusted annual income

$150,000 - -$17,672 = $167,672

Taxes on $167,672 (30%)

$50,302

Your old tax bill

$45,000

Your new tax bill

$50,302

Estimated tax savings

-$5,302

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: -