BNBCalc Short Term Rental Investment Analysis 40000 Dulles W Blvd, Sterling, VA 20166, USA

3 bed • 2.5 bath • 2 guests • $300,001

BNB

Calc

Annual Revenue

$46,284

Profit (Cash Flow)

$6,920

Cap Rate

9.1%

Annual Revenue

$46,284

AirDNA projects $176/night at 62% occupancy ($39,855).

BNB Calc projects a 72% occupancy rate, $176 rate per night.

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

Return Metrics

8.91% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,919	$13,839	$20,759	$27,678	$34,598	$69,197	$207,591
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,175	$428,180
Total Return	$315,920	$332,110	$348,578	$365,332	$382,381	$472,373	$935,772

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.91%

Cap Rate

9.06%

Return on Investment

24.3%

40000 Dulles W Blvd Sterling, Virginia, 20166

3 bed • 2.5 bath • 2 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$46,284

Annual Revenue

AirDNA projects $176/night at 62% occupancy ($39,855.42).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,920

Profit

Revenue

$46,284

Operating Expenses

$19,097

Operating Income

$27,187

Mortgage & Taxes

$20,267

Profit (Cash Flow)

$6,920

$77,625

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,625

Closing Costs

$9,000

Total

$77,625

DSCR Ratio

Strong

1.34

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.91%

Cap Rate

9.06%

Return on Investment

24.3%

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

$14,238

Deductible property tax

$3,000

Your total deduction

$59,408

Your adjusted annual income

$150,000 - $59,408 = $90,592

Taxes on $90,592 (30%)

$27,177

Your old tax bill

$45,000

Your new tax bill

$27,177

Estimated tax savings

$17,823

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com