BNBCalc Short Term Rental Investment Analysis 23401 Winemiller Way, Clarksburg, MD, 20871

3 bed • 4 bath • 9 guests • $366,000

BNB

Calc

Annual Revenue

$48,943

Profit (Cash Flow)

$4,211

Cap Rate

7.9%

Annual Revenue

$48,943

AirDNA projects $110/night at 61% occupancy ($24,507). Airbtics projects $200/night at 67% occupancy ($48,942). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, $200 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,352	$47,238	$64,083	$99,589
Occupancy	58%	66%	78%	88%
Nightly Rate	$157	$189	$215	$297

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Large countryside escape	$55,594	$299	50%	3	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (102)
The Green House.	$48,295	$202	58%	3	2.5	1	$200	❌	❌	❌	N / Y	⭐️ 4.5 (8)
Entire Townhouse Near DC w/Yoga&Meditation Studio	$38,300	$162	58%	3	3.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (46)
Spacious 3 bedroom townhome w/pool - Sleeps 6	$49,664	$186	70%	3	2.5	2	$125	✅	❌	❌	Y / Y	⭐️ 4.5 (39)
The Crooked Camel	$43,109	$218	53%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (37)
Charming Townhouse in Germantown, MD - Sleeps 10	$64,395	$237	71%	3	3.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (25)
The barn a French Farm House.	$81,866	$424	45%	3	2.5	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (18)
Treetop Penthouse at Streit Manor	$48,303	$203	64%	3	1	2	$125	✅	✅	✅	Y / Y	⭐️ 4.5 (192)
Stay and Relax	$40,594	$119	92%	3	2	2	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (129)
Lovely 3 Bed Room Condo with Free Parking	$49,389	$170	78%	3	2.5	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (58)
Contemporary 3BR: Patio, TV in each Room+Game Room	$64,310	$203	83%	3	2.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (107)
Spacious Guest Suite with High Ceiling	$34,140	$133	67%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (86)
Stunning 3-bedroom luxury house with backyard	$64,847	$297	58%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Lux Haven - Cinema, Billiards, Office \| NestNights	$95,541	$306	84%	3	2.5	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (56)
A 3 Bedroom apartment near Washington DC	$27,330	$170	39%	3	1	2	$210	❌	❌	❌	Y / Y	⭐️ 5 (104)
Cozy and modern 3 bedrooms 2.5 Bath 2 levels	$45,616	$133	91%	3	2.5	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (58)
Entire 3 Bedrooms/2 bathrooms 2 story house	$42,680	$160	71%	3	2	5	$100	❌	❌	❌	Y / Y	⭐️ 5 (28)
Honey Acres Farm House	$76,162	$371	55%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (21)
Convenient Getaway:5- minute to Metro, Golf Course	$58,309	$237	64%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (31)
Modern, cozy house in Rockville	$60,141	$208	79%	3	2	5	$0	❌	❌	✅	Y / Y	⭐️ 5 (138)
Renovated tech-house in historic downtown	$34,514	$133	66%	3	1	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (104)
Downtown: Prime Location w/Flexible Check In & Out	$53,025	$160	90%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (150)
Luxury Condo In Downtown Frederick	$46,720	$209	59%	3	2	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (221)
Boutique Stay on Carroll Creek + Free parking!	$58,235	$194	81%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (133)
RETREAT on the CREEK! 3BR 2BA - HISTORIC DISTRICT	$53,498	$172	81%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (273)
Logan's House in Downtown Frederick	$48,933	$172	73%	3	1.5	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (16)
The Cottage on Dill (Pet Friendly)	$48,937	$143	88%	3	1	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (158)
Beautiful 3 BR historic home in downtown Frederick	$38,847	$153	64%	3	1.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (148)
Stylish 2-Level Duplex with Private Yard/Parking!	$38,176	$134	76%	3	1.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (255)
Spacious 3-Bedroom Townhouse in Prime Location!	$42,822	$148	76%	3	2.5	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (45)
Spacious Townhouse Minutes From Downtown	$41,962	$157	68%	3	2.5	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (118)
"Rusty Rose" ~ Restored farmhouse 🖤 of Jefferson	$40,857	$157	64%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (239)
Chestnut House at Fox Haven Farm	$33,626	$206	44%	3	2.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (206)
Upstairs Apartment - 5 min. from Metro, Pike&Rose	$42,193	$168	62%	3	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (75)
The Crown Cottage @ Historic Leesburg	$54,251	$255	57%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (167)
Royal Heritage Home @ Historic Leesburg	$60,295	$264	61%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (104)
The Farm House at Hereford Grove Farm	$46,537	$200	60%	3	1.5	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (47)
1880 Victorian TH On Creek near Uptown Happenings!	$53,763	$214	67%	3	1.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (243)
Pet Friendly: Ping Pong Table, Fire Pit & Fence	$49,724	$143	92%	3	1.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (93)
Downtown Creekside Condo	$33,447	$192	45%	3	2.5	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (55)

Return Metrics

4.51% 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)	$4,210	$8,421	$12,632	$16,843	$21,054	$42,109	$126,328
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$292,800	$292,800	$292,800	$292,800	$292,800	$292,800	$292,800
Down Payment	$73,200	$73,200	$73,200	$73,200	$73,200	$73,200	$73,200
Property Appreciation	$10,980	$22,289	$33,938	$45,936	$58,294	$125,873	$522,378
Total Return	$381,190	$396,711	$412,570	$428,779	$445,349	$533,982	$1,014,706

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.51%

Cap Rate

7.89%

Return on Investment

20.16%

23401 Winemiller Way Clarksburg, Maryland, 20871

3 bed • 4 bath • 9 guests

Purchase Price

Est. $1,755/mo

Inquire about this property

Contact Agent

$553,100

Zestimate

Airbnb Investor Score

$4,210

Annual Profit

7.9%

Cap Rate

4.5%

Cash on Cash

$48,943

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $110/night at 61% occupancy.Projected nightly rate is $200/night at 67% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$50,223

Avg annual revenue

67%

Avg occupancy rate

$200

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

$25k

$50k

$70k

$95k

$4,211

Profit

Revenue

$48,943

Operating Expenses

$20,043

Operating Income

$28,900

Mortgage & Taxes

$24,689

Profit (Cash Flow)

$4,211

$93,180

Cash Investment

Down Payment

$73,200

Renos & Furnishing

$9,000

Closing Costs

$10,980

Total

$93,180

DSCR Ratio

Acceptable

1.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.51%

Cap Rate

7.89%

Return on Investment

20.16%

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

$17,371

Deductible property tax

$3,623

Your total deduction

$33,290

Your adjusted annual income

$150,000 - $33,290 = $116,710

Taxes on $116,710 (30%)

$35,013

Your old tax bill

$45,000

Your new tax bill

$35,013

Estimated tax savings

$9,987

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:

1,560 sqft

Year built:

2004

Size:

1,974 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air, Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 1,560 sqft

Building area: 1,974 sqft

Garage: No

Heating: Forced air, gas

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central

View: -

Parking: Garage - Attached

Amenities: Dishwasher, Dryer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer

Price per square foot: $280

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0203404027

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $400,800

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $553,100

Schools

Middle School: Rocky Hill Middle School with 4/10 star rating
High School: Clarksburg High School with 8/10 star rating