BNBCalc Short Term Rental Rental Arbitrage Analysis 1005 S Belnord Ave

3 bed • 3.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$45,582

Profit (Cash Flow)

-$14,343

Cash on Cash Return

-159.8%

Annual Revenue

$45,582

AirDNA projects $295/night at 61% occupancy ($65,725). Airbtics projects $208/night at 60% occupancy ($45,582). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 60% occupancy rate, $208 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,694	$48,756	$67,655	$95,355
Occupancy	51%	60%	66%	81%
Nightly Rate	$142	$208	$263	$303

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
ROWHOUSE 15 MINS TO JOHNS HOPKINS KING BED PARKING	$36,760	$131	64%	3	4	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (95)
Beautiful Canton rowhouse	$39,491	$166	65%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (68)
Exquisite! Roof Deck! PRIVATE Parking! Sleeps 9	$65,202	$182	91%	3	3	1	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (368)
Fully renovated home in Canton with a driveway	$48,569	$203	62%	3	2	3	$190	❌	❌	✅	Y / Y	⭐️ 4.8 (76)
Luxury Canton Home w/rooftop deck +Private parking	$33,136	$229	35%	3	3	2	$145	❌	❌	❌	Y / Y	⭐️ 4.7 (149)
Custom designer townhome in the heart of Canton.	$100,753	$344	79%	3	3	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (82)
Entire House–By Fells Point, Hopkins & Harbor	$38,611	$207	47%	3	3	1	$91	❌	❌	✅	Y / Y	⭐️ 4.8 (343)
Industrial/Lux Brick Home w/Rooftop Skyline Views	$78,543	$300	66%	3	4	1	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (79)
Baltimore City Home near Hopkins, Ravens, Park	$49,838	$267	51%	3	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (112)
Serene spot in Bmore's safest corner	$31,664	$109	69%	3	3	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (98)
Modern Home w/ Parking Pad in Bmor's Safest Corner	$22,638	$94	54%	3	4	1	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (124)
Restful Rowhome 2 Blocks from Johns Hopkins	$41,698	$117	90%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (119)
Luxurious Fells Point Townhome with roof top deck	$48,886	$231	51%	3	3	1	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
Gem in the middle of Fells Point!	$59,486	$408	37%	3	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (30)
Entire Upper Fells Point Three Bedroom Beauty!	$49,882	$210	62%	3	3	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (172)
Lancaster House in Fells Point	$54,659	$262	57%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (172)
Baltimore Patterson Park Townhouse	$28,545	$171	43%	3	3	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (152)
The Shakespeare House	$71,714	$228	84%	3	3	2	$200	❌	❌	❌	Y / N	⭐️ 5 (41)
Townhouse in Fells Point/2 roof decks amazing view	$47,948	$194	65%	3	2	3	$148	❌	❌	❌	Y / Y	⭐️ 4.6 (84)
Stunning Home near Hopkins, Fells Point & Downtown	$35,293	$223	38%	3	3	1	$185	❌	✅	❌	Y / Y	⭐️ 5 (25)
Townhouse next-door to Johns Hopkins Hospital	$29,141	$144	51%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (90)
Modern Oasis (Close to John Hopkins & Downtown)	$27,722	$118	57%	3	3	2	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Little Italy's Gem	$54,607	$266	53%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (244)
Fell's Point/ Canton Area Classic Row House	$43,396	$178	64%	3	1	7	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (141)
Charming Townhouse in Little Italy/free parking	$66,443	$210	81%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (113)
Charming Rowhouse in the heart of Little Italy!	$39,107	$165	61%	3	2	3	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (207)
Spacious Rooftop Family Retreat Near The Harbor	$65,366	$301	51%	3	4	2	$280	❌	❌	❌	Y / Y	⭐️ 4.3 (36)
Parkside Charm & Spaciousness-Family Friendly	$36,705	$105	91%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (269)
Park front luxury townhouse	$64,536	$218	77%	3	4	2	$205	❌	❌	✅	Y / Y	⭐️ 4.8 (287)
Lovely renovated house, stretch out gym tvs	$30,824	$122	60%	3	3	2	$98	❌	❌	❌	Y / Y	⭐️ 4.7 (79)
The Patterson Pagoda	$48,654	$237	54%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (18)
Greektown home w/rooftop and off-street parking	$53,692	$244	56%	3	3	1	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (35)
Walk to Johns Hopkins	$36,512	$120	75%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Welcome to Port Fairmount!	$34,933	$135	66%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (28)
1Gig Wi-Fi Home for Professionals on quiet street	$35,244	$139	65%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Luxurious Three Bedroom in Patterson Park	$26,070	$163	38%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.3 (17)
Federal Hill Historic Row Home	$79,147	$337	59%	3	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (81)
CHARMING in Federal Hill with ROOFTOP DECK	$49,701	$271	45%	3	4	2	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (98)
Lux Downtown Fells ~ Firepit, Grass deck, BBQ	$72,090	$279	68%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (44)
1900 Historic Fells Point Home	$57,387	$323	45%	3	2	2	$289	❌	❌	✅	Y / Y	⭐️ 5 (25)

Return Metrics

-159.81% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$14,343	-$28,686	-$43,029	-$57,373	-$71,716	-$143,432	-$430,298
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$14,343	-$28,686	-$43,029	-$57,373	-$71,716	-$143,432	-$430,298

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-159.81%

Payback Period Days

Return on Investment

-159.81%

1005 S Belnord Ave Baltimore, Maryland, 21224-4732

3 bed • 3.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,543

Zestimate

Baltimore

Guide

Zoning

Market

Guide

Laws

Market Data

$45,582

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $295/night at 61% occupancy.Projected nightly rate is $208/night at 60% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$48,364

Avg annual revenue

60%

Avg occupancy rate

$208

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

$20k

$50k

$75k

$100k

-$14,343

Profit

Revenue

$45,582

Operating Expenses

$17,926

Operating Income

$27,657

Net Effective Rent

$42,000

Profit (Cash Flow)

-$14,343

$8,975

Cash Investment

Renos & Furnishing

$8,875

Setup Costs

$100

Total

$8,975

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-159.81%

Payback Period Days