BNBCalc Short Term Rental Investment Analysis 18147 Kitchen House Ct, Germantown, MD 20874

3 bed • 3 bath • 9 guests • $435,000

BNB

Calc

Annual Revenue

$54,239

Profit (Cash Flow)

$4,164

Cap Rate

7.7%

Annual Revenue

$54,239

AirDNA projects $211/night at 59% occupancy ($45,469). Airbtics projects $198/night at 75% occupancy ($54,238). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 75% occupancy rate, $198 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,990	$49,043	$90,530	$103,474
Occupancy	65%	72%	93%	98%
Nightly Rate	$149	$180	$260	$281

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lux Haven - Cinema, Billiards, Office \| NestNights	$74,248	$292	67%	3	3	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (39)
Stay and Relax	$52,510	$141	98%	3	2	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (111)
Stunning 3-bedroom luxury house with backyard	$59,175	$280	56%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Spacious 3 bedroom townhome w/pool - Sleeps 8	$43,153	$173	67%	3	3	2	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (14)
Quiet 3 bedroom/3.5 bath Germantown Townhome-	$48,514	$126	98%	3	4	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (82)
Cheerful 3 bedroom with free parking on premises	$62,844	$176	97%	3	2	30	$65	❌	❌	❌	Y / N	⭐️ 4.2 (38)
Spacious 3 bedroom townhome w/pool, Sleeps 8	$61,241	$184	77%	3	3	2	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (30)
Charming Townhouse in Germantown, MD - Sleeps 10	$64,252	$202	83%	3	4	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (1)
A very clean town house at D.C surburban	$20,459	$130	43%	3	3	5	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Beautiful Cozy 3 bedroom Townhome	$66,612	$280	65%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

3.82% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,163	$8,327	$12,491	$16,655	$20,819	$41,639	$124,919
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$348,000	$348,000	$348,000	$348,000	$348,000	$348,000	$348,000
Down Payment	$87,000	$87,000	$87,000	$87,000	$87,000	$87,000	$87,000
Property Appreciation	$13,050	$26,491	$40,336	$54,596	$69,284	$149,603	$620,859
Total Return	$452,213	$469,819	$487,828	$506,252	$525,104	$626,243	$1,180,778

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.82%

Cap Rate

7.7%

Return on Investment

19.74%

18147 Kitchen House Ct Germantown, MD, 20874

3 bed • 3 bath • 9 guests

Purchase Price

Est. $2,086/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$4,163

Annual Profit

7.7%

Cap Rate

3.8%

Cash on Cash

$54,239

Annual Revenue

BNBCalc predicts this property will get $198 per night with 75% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$55,300

Avg annual revenue

75%

Avg occupancy rate

$198

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

$20k

$40k

$55k

$75k

$4,164

Profit

Revenue

$54,239

Operating Expenses

$20,731

Operating Income

$33,508

Mortgage & Taxes

$29,344

Profit (Cash Flow)

$4,164

$108,800

Cash Investment

Down Payment

$87,000

Renos & Furnishing

$8,750

Closing Costs

$13,050

Total

$108,800

DSCR Ratio

Acceptable

1.14

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.82%

Cap Rate

7.7%

Return on Investment

19.74%

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

$20,646

Deductible property tax

$4,307

Your total deduction

$40,138

Your adjusted annual income

$150,000 - $40,138 = $109,862

Taxes on $109,862 (30%)

$32,959

Your old tax bill

$45,000

Your new tax bill

$32,959

Estimated tax savings

$12,041

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -