BNBCalc Short Term Rental Investment Analysis

0 bed • 0 bath • 0 guests • $0

BNB

Calc

Annual Revenue

Revenue data could not be found for this address

BNB Calc projects a 0% occupancy rate, $0 rate per night.

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

Return Metrics

NaN% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

NaN%

Cap Rate

NaN%

Return on Investment

NaN%

STR Tax Calculator (USA)

Tax Calculator (US Only)

This property is projected to deliver a first-year tax deduction of $NaN, factoring in all profit and loss adjustments.

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Property Tax	+$0	+$0	+$0	+$0	+$0	+$0	+$0
Mortgage Interest	+$NaN	+$NaN	+$NaN	+$NaN	+$NaN	+$NaN	+$NaN
Total Depreciation and Mortgage Interest Deduction	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN
Bonus Depreciation	+$0	-	-	-	-	-	-
Accel. Depreciation	+$0	+$0	+$0	+$0	+$0	+$0	+$0
Standard Depreciation	+$0	+$0	+$0	+$0	+$0	+$0	+$0
Cashflow	$0	$0	$0	$0	$0	$0	$0
Total Tax Deduction	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

9700 Parkland Meadow Ln Vienna, Virginia, 22181

5 bed • 5.5 bath • 15 guests

Purchase Price

Est. $NaN/mo

$1,881,600

Zestimate

⚡️
Reveal any property's Airbnb profitability

-36

Airbnb Investor Score

-$49,834

Annual Profit

4.1%

Cap Rate

-11.2%

Cash on Cash

$104,336

Annual Revenue

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$108,524

Avg rev

69%

Avg occ

$414

Avg rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pets

Any type

House

Apartment

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.17%

Cap Rate

4.09%

Return on Investment

5.62%

Annual Revenue

Return Metrics

Investment Value Over Time

STR Tax Calculator (USA)

Tax Calculator (US Only)

⚡️Reveal any property's Airbnb profitability

Airbnb Investor Score

$104,336

Annual Revenue

40

Airbnb Comparables

Investment Value Over Time

⚡️Reveal any property's Airbnb profitability

⚡️
Reveal any property's Airbnb profitability

⚡️
Reveal any property's Airbnb profitability