property-location

1000 E Eager St Baltimore, MD

3 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$58,665

Annual Revenue

Median of 25 comps selected by Mark, creator of this analysis.

$0k

$40k

$80k

$125k

The House at Camden Yards
$122,648
$487
67%
33623$173❌❌❌Yes / Yes❌⭐️ 4.98 (83)Profile
Lux Downtown Fells ~ Grass deck, Firepit, BBQ
$108,139
$420
58%
35822$160❌❌✅Yes / Yes❌⭐️ 4.95 (117)Profile
Custom designer townhome in the heart of Canton.
$101,208
$528
49%
33623$202❌❌✅Yes / Yes❌⭐️ 5 (109)Profile
Parkside Charm & Spaciousness-Family Friendly
$74,951
$194
85%
33722$171❌❌✅Yes / Yes❌⭐️ 4.9 (368)Profile
Charming Little Italy Townhouse + Free Parking
$68,581
$224
70%
34622$111❌❌✅Yes / Yes❌⭐️ 4.94 (265)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,105/mo

Avg profit / month

$107/mo

Best profit month

Jul $1,231

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

2.6%

Cap Rate

7.04%

Profit (Cummulative)

$1,284

$4,224

$8,500

$12,900

$1,516

Total Gain

$19,925

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.