BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 17230 Harbaugh Valley Rd # B

4 bed • 2.5 bath • 10 guests • $448,700

BNB

Calc

Annual Revenue

$61,200

Profit (Cash Flow)

$9,896

Cap Rate

9.0%

Annual Revenue

$61,200

AirDNA projects $228/night at 53% occupancy ($44,136). Airbtics projects $284/night at 59% occupancy ($61,200). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 59% occupancy rate, $284 rate per night.

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

Percentiles25%50%75%90%
Revenue$56,538$61,761$67,888$82,387
Occupancy47%51%73%81%
Nightly Rate$214$299$333$351

Seasonality (Profit by Month)

Sign up to view the full seasonality chart


Return Metrics

8.69% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$9,896$19,792$29,689$39,585$49,481$98,963$296,890
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$358,960$358,960$358,960$358,960$358,960$358,960$358,960
Down Payment$89,740$89,740$89,740$89,740$89,740$89,740$89,740
Property Appreciation$13,461$27,325$41,606$56,315$71,466$154,315$640,412
Total Return$472,057$495,818$519,995$544,601$569,648$701,978$1,386,003

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.69%

Cap Rate

8.95%

Return on Investment

24.39%

property-location

17230B Harbaugh Valley Rd Sabillasville, Maryland, 21780-9623

4 bed • 2.5 bath • 10 guests

Est. $2,152/mo

Agent

Inquire about this property

Contact Agent

$448,700

Zestimate

$61,200

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $228/night at 53% occupancy.Projected nightly rate is $284/night at 59% occupancy.

Top 41% of comparables

Top 61% of comparables


Seasonality

Sign up to view the full seasonality chart

$9,896

Profit

Revenue

$61,200

Operating Expenses

$21,036

Operating Income

$40,164

Mortgage & Taxes

$30,268

Profit (Cash Flow)

$9,896

$113,826

Cash Investment

Down Payment

$89,740

Renos & Furnishing

$10,625

Closing Costs

$13,461

Total

$113,826

DSCR Ratio

Strong

1.33

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.69%

Cap Rate

8.95%

Profit (Cummulative)

$9,896

$358,960

$10,625

$13,461

$0

Total Gain

$27,765

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

$21,296

Deductible property tax

$4,442

Your total deduction

$40,220

Your adjusted annual income

$150,000 - $40,220 = $109,780


Taxes on $109,780 (30%)

$32,934

Your old tax bill

$45,000

Your new tax bill

$32,934


Estimated tax savings

$12,066

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:

125,017 sqft

Year built:

1978

Size:

2,986 sqft

Type:

SFR

Parking:

-

Heating:

ELECTRIC

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
17203 Harbaugh Valley Rd-11,200-36,2851973$215,000-
17302 Harbaugh Valley Rd-11,728-932,6201910$425,000-
6715 Harbaugh Rd-11,344-514,4441963$360,000-
17302 Harbaugh Valley Rd # C-11,496-1,899,6521890$330,000-
17024 Sabillasville Rd311,556-17,5481925$244,00034
17340 Naylor Rd-11,064-29,0001957$225,000-
17222 Sabillasville Rd31976-28,7501943$165,00061
17069 Harbaugh Valley Rd-12,800-3,008,2541900$425,000-
17020 Harbaugh Valley Rd-11,400-65,3401900$140,000-
17154 Bentzel Rd-11,376-43,5601910$160,000-

Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 3
  • Lot size: 125,017 sqft
  • Building area: 2,986 sqft
  • Garage: No
  • Heating: Electric
  • Pool: No
  • Fireplaces: 2
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: A
  • Land Use: Residential
  • Parcel Number: 10-268036
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $266,200
  • County Est. Land Value: $65,100
  • Assessed Land Value: $65,100
  • County Est. Structure Value: $201,100
  • Market Estimate: $389,898


Sale history

DateSale Price% FinancedBuyer
09/21/07$00%Sherry L Englar
Invalid Date$00%Sherry L Englar

Ownership

  • Name: Sherry L Englar
  • Owner Occupied: Yes
  • Owner Mailing Address: 17230b Harbaugh Valley Rd, Sabillasville, Md 21780
  • Years Owned: 0
  • Home Equity: -
  • Mortgage Balance Remaining: $450,000
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No