BNBCalc Short Term Rental Investment Analysis 19520 Village Walk Dr 3, Montgomery Village, MD 20886

3 bed • 2 bath • 9 guests • $329,900

BNB

Calc

Annual Revenue

$42,967

Profit (Cash Flow)

$1,448

Cap Rate

7.2%

Annual Revenue

$42,967

AirDNA projects $175/night at 56% occupancy ($35,793). Airbtics projects $173/night at 68% occupancy ($42,967). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $173 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,375	$41,355	$60,088	$85,093
Occupancy	57%	72%	79%	87%
Nightly Rate	$141	$152	$199	$257

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy, Clean 3 bedroom TH in Gaithersburg	$36,056	$128	71%	3	3	4	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Entire Townhouse with Meditation Room Close to DC	$36,456	$152	59%	3	4	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
The Empress Lounge #144825	$38,892	$253	42%	3	3	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (14)
Entire 3 Bedrooms/2 bathrooms 2 story house	$42,746	$158	72%	3	2	5	$100	❌	❌	❌	Y / Y	⭐️ 5 (15)
Contemporary 3BR: Patio, TV in each Room+Game Room	$76,128	$260	78%	3	3	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (42)
Stunning 3-bedroom luxury house with backyard	$59,175	$280	56%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Cozy and modern 2 Floors 3 bed 2.5 Bath Townhouse	$47,382	$141	89%	3	3	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (25)
Newly renovated 3 level pet-friendly town home.	$50,353	$135	85%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (54)
The Green House.	$50,070	$159	76%	3	3	1	$200	❌	❌	❌	N / Y	⭐️ 4.3 (3)
The Golden Peacock	$18,739	$109	38%	3	3	2	$163	❌	❌	❌	Y / Y	⭐️ 4 (5)
Nice 3 bdr near Metro, NIST, NIH, Gaithersburg &DC	$39,753	$142	73%	3	3	4	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (60)
3B/2.5bath Townhome w. EV charging	$46,429	$220	54%	3	3	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (4)
Cozy 3 bed 1 bath SFH in heart of Germantown	$42,905	$143	80%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Cheerful 3 Bedroom home in quiet neighborhood	$35,802	$146	67%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Luxurious, inviting townhome	$62,930	$179	90%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (5)

Return Metrics

1.71% 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)	$1,447	$2,895	$4,342	$5,790	$7,237	$14,475	$43,426
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$263,920	$263,920	$263,920	$263,920	$263,920	$263,920	$263,920
Down Payment	$65,980	$65,980	$65,980	$65,980	$65,980	$65,980	$65,980
Property Appreciation	$9,897	$20,090	$30,590	$41,405	$52,544	$113,458	$470,853
Total Return	$341,244	$352,885	$364,833	$377,095	$389,682	$457,833	$844,180

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.71%

Cap Rate

7.18%

Return on Investment

17.28%

19520 Village Walk Dr 3 Montgomery Village, MD, 20886

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,582/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$1,447

Annual Profit

7.2%

Cap Rate

1.7%

Cash on Cash

$42,967

Annual Revenue

BNBCalc predicts this property will get $173 per night with 68% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

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

$45,587

Avg annual revenue

68%

Avg occupancy rate

$173

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

$35k

$55k

$75k

$1,448

Profit

Revenue

$42,967

Operating Expenses

$19,266

Operating Income

$23,702

Mortgage & Taxes

$22,254

Profit (Cash Flow)

$1,448

$84,377

Cash Investment

Down Payment

$65,980

Renos & Furnishing

$8,500

Closing Costs

$9,897

Total

$84,377

DSCR Ratio

Acceptable

1.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.71%

Cap Rate

7.18%

Return on Investment

17.28%

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

$15,657

Deductible property tax

$3,266

Your total deduction

$32,408

Your adjusted annual income

$150,000 - $32,408 = $117,592

Taxes on $117,592 (30%)

$35,278

Your old tax bill

$45,000

Your new tax bill

$35,278

Estimated tax savings

$9,722

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

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: -