BNBCalc Short Term Rental Investment Analysis 9704 Hastings Dr, Silver Spring, MD 20901

4 bed • 2 bath • 12 guests • $550,000

BNB

Calc

Annual Revenue

$91,735

Profit (Cash Flow)

$29,028

Cap Rate

12.0%

Annual Revenue

$91,735

AirDNA projects $231/night at 65% occupancy ($54,841). Airbtics projects $364/night at 69% occupancy ($91,734). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 69% occupancy rate, $364 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,768	$90,362	$123,936	$170,097
Occupancy	54%	71%	84%	90%
Nightly Rate	$262	$341	$394	$504

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury rowhouse w/parking - centrally located	$95,286	$484	53%	4	4	4	$175	❌	❌	❌	Y / Y	⭐️ 5 (33)
Local living in DC-Updated home in prime location!	$57,563	$162	90%	4	4	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (77)
Petworth Luxury	$58,638	$254	60%	4	4	2	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (68)
Chevy Chase 4 BR/2 offices - updated & clean 4 u!	$64,870	$269	65%	4	1	3	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
Pretty in Petworth-Walkable to Metro & Restaurants	$82,231	$287	73%	4	4	3	$370	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
President's Residence: Huge 4BR, sleeps 16	$86,596	$316	71%	4	2	1	$280	❌	❌	✅	Y / Y	⭐️ 5 (223)
Family Group Friends Entire Home 4 Bedrms 3 Baths	$59,328	$307	52%	4	3	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
NEW! Spacious 4BR house in the Heart of the City	$114,192	$390	80%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (59)
Family-friendly 4 Bdrm home with yard by metro	$90,753	$494	47%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
A Homestay in One of DC's Best Neighborhoods // 4-Bedroom Petworth Townhome	$42,292	$190	57%	4	4	3	$187	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Pristine Petworth Family Home w Street Parking!	$87,475	$326	70%	4	4	3	$325	❌	❌	❌	Y / Y	⭐️ 4.9 (74)
Lux 4 Bed Home w/ Parking Walk to Bethesda Metro!	$100,905	$352	77%	4	3	3	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
Historic Row House. Solar Powered!	$79,969	$351	61%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (164)
Exceptional 4-BR Homestay near Rock Creek Park	$52,748	$185	74%	4	4	3	$182	❌	❌	❌	Y / Y	⭐️ 4.9 (78)
Luxury 4BR+Parking in Heart of DC \| Steps to Metro	$218,268	$623	94%	4	3	1	$195	❌	❌	❌	Y / Y	⭐️ 5 (43)
Beautiful Chevy Chase, DC Home	$111,903	$335	91%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (84)
Beautiful Colombia Heights Home	$78,803	$415	51%	4	4	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (27)
Large, Luxurious, Modern Home in central DC	$121,828	$392	84%	4	4	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (65)
DC Rowhome + HUGE Roofdeck & Parking ✲ 4br \| 3.5ba	$123,082	$394	84%	4	4	1	$179	❌	❌	✅	Y / Y	⭐️ 4.9 (73)
Classic scandinavian, kid haven	$126,962	$373	93%	4	2	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (168)
Exclusive Home in Upscale Chevy Chase	$159,923	$499	86%	4	3	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (91)
The Bradley @ Bethesda Row	$82,642	$263	83%	4	2	3	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (29)
Deluxe 4BR NW Home 9 Minutes' Walk to Metro & Shop	$72,068	$343	55%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Amazing city life home with 4 br & 2 1/2 bath	$107,465	$382	76%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (16)
Urban Oasis Luxurious in Prime Location	$62,892	$340	49%	4	2	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (15)
Cathedral views 4BR/4BTH penthouse	$107,441	$396	72%	4	4	3	$230	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Entire Rustic Rowhouse - Metro/Bus to Sites	$38,724	$353	29%	4	4	2	$195	❌	❌	❌	N / Y	⭐️ 4.5 (154)
Private Estate in the City - Perfect Location!	$126,361	$771	43%	4	3	1	$475	❌	❌	✅	Y / Y	⭐️ 5 (2)
Charming 14th Street Rowhouse in Columbia Heights	$105,463	$339	85%	4	1	3	$0	❌	❌	❌	Y / Y	⭐️ 3 (3)
4BR Chevy Chase, MD home w/great design touches	$65,378	$223	78%	4	4	30	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Historic home plus in-law suite	$57,865	$186	85%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Spacious, Relaxing & Gorgeous 4BD/4BA House in DC!	$82,067	$261	82%	4	4	1	$199	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
Pet Friendly 4Bedrooms 8 Beds Backyard Chevy Chase	$169,662	$540	85%	4	4	2	$325	❌	❌	✅	Y / Y	⭐️ 5 (24)
Downtown 4BD/3BA Home (just outside DC)	$49,634	$197	68%	4	3	30	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Luxury Residence-Prime Location with Parking	$100,114	$500	53%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (4)
Luxe 4BD Downtown Bethesda Home (walk to Metro)	$64,267	$275	63%	4	2	30	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Single Family Home Near Metro	$30,275	$188	44%	4	3	31	$300	❌	❌	✅	Y / Y	⭐️ 4.9 (22)
Brookdale	$75,702	$213	97%	4	4	5	$40	❌	❌	❌	Y / Y	⭐️ 5 (19)
Large Gathering Friendly 4 BR home with King beds	$244,972	$1,082	60%	4	4	1	$300	❌	❌	✅	Y / Y	⭐️ 5 (2)
Renovated home close to Bethesda Metro, DC and VA	$53,280	$344	42%	4	3	5	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (13)

Return Metrics

21.18% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$29,027	$58,055	$87,083	$116,111	$145,139	$290,279	$870,837
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,403	$11,139	$17,230	$23,696	$30,560	$71,782	$440,000
Down Payment	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000
Property Appreciation	$16,500	$33,495	$50,999	$69,029	$87,600	$189,154	$784,994
Total Return	$160,931	$212,690	$265,313	$318,837	$373,301	$661,215	$2,205,831

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.18%

Cap Rate

12.02%

Return on Investment

37.17%

9704 Hastings Dr Silver Spring, MD, 20901

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,638/mo

This property is for sale!

Contact Agent

122

Airbnb Investor Score

$29,027

Annual Profit

12.0%

Cap Rate

21.2%

Cash on Cash

$91,735

Annual Revenue

BNBCalc predicts this property will get $364 per night with 69% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% 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.

$92,747

Avg annual revenue

69%

Avg occupancy rate

$364

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

$30k

$100k

$170k

$245k

$29,028

Profit

Revenue

$91,735

Operating Expenses

$25,606

Operating Income

$66,129

Mortgage & Taxes

$37,101

Profit (Cash Flow)

$29,028

$137,000

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$10,500

Closing Costs

$16,500

Total

$137,000

DSCR Ratio

Strong

1.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.18%

Cap Rate

12.02%

Return on Investment

37.17%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$26,909

Your adjusted annual income

$150,000 - $26,909 = $123,091

Taxes on $123,091 (30%)

$36,927

Your old tax bill

$45,000

Your new tax bill

$36,927

Estimated tax savings

$8,073

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: Yes

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: -