BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 101 S Bentz St, Frederick, MD, 21701

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$52,705

Profit (Cash Flow)

-$4,547

Cash on Cash Return

-71.6%

Annual Revenue

$52,705

AirDNA projects $183/night at 56% occupancy ($37,430). Airbtics projects $156/night at 69% occupancy ($39,314). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 78% occupancy rate, $185 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,007$42,487$54,523$69,546
Occupancy61%74%78%90%
Nightly Rate$131$152$185$204

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Chic, pets, walk to downtown

No image available

$44,924
$153
77%
222$100❌❌✅Y / Y⭐️ 5 (41)
The Madison

No image available

$42,090
$168
64%
232$150❌❌❌Y / Y⭐️ 5 (77)
Modern Condo In Downtown Frederick

No image available

$42,698
$184
61%
221$99❌❌✅Y / Y⭐️ 4.8 (199)
Charming Historic Downtown Apartment…The Fox’s Den

No image available

$26,186
$131
52%
222$125❌❌❌Y / Y⭐️ 5 (87)
Charming Townhome 2BR 2BA - HISTORIC DISTRICT!!!

No image available

$26,555
$203
34%
222$129❌❌❌Y / Y⭐️ 5 (108)
“The Train Depot” 2nd oldest in the US

No image available

$47,113
$197
63%
222$140❌❌❌Y / Y⭐️ 5 (125)
Royalty on the Park (bar, movie theater, & patio)

No image available

$65,358
$276
63%
222$125❌❌✅Y / Y⭐️ 4.8 (15)
Downtown Artist's Cottage

No image available

$42,200
$151
75%
222$125❌❌❌N / Y⭐️ 4.9 (95)
The Trail Home in the heart of Downtown Frederick

No image available

$37,700
$200
50%
222$100❌❌❌Y / N⭐️ 5 (89)
Charming Historic Frederick Home

No image available

$46,780
$157
77%
222$105❌❌✅Y / Y⭐️ 5 (182)
Vintage Modern Rowhome – So Close to Everything!

No image available

$39,258
$137
76%
222$75❌❌❌Y / Y⭐️ 5 (90)
Sunshine House -Cheerful 2BR/2.5Bath Detached Home

No image available

$68,792
$204
90%
231$110❌❌✅Y / Y⭐️ 5 (102)
Quiet Apartment, Hot Tub, Downtown Frederick, Dogs

No image available

$61,647
$244
67%
222$110❌✅✅Y / Y⭐️ 5 (116)
Luxury 2BR Apartment minutes from Frederick

No image available

$59,022
$211
74%
222$125✅❌✅Y / Y⭐️ 4.8 (59)
Enchanting Emerald Home in Downtown Frederick

No image available

$29,044
$121
62%
212$69❌❌❌Y / Y⭐️ 4.9 (305)
Market St | Historic Red Brick Retreat | Park Free

No image available

$59,091
$188
83%
211$110❌❌✅Y / Y⭐️ 5 (96)
Boho Haus 2 min to Downtown! | Private Backyard

No image available

$21,595
$113
49%
211$70❌❌❌N / Y⭐️ 4.8 (79)
Historically Modern Rowhouse in Downtown

No image available

$48,156
$133
93%
212$85❌❌✅Y / Y⭐️ 5 (97)
In Town Charmer

No image available

$41,548
$132
86%
223$0❌❌❌Y / Y⭐️ 5 (209)
Margaret's Downtown Vintage Flat-With Parking

No image available

$40,729
$143
75%
212$50❌❌✅N / Y⭐️ 4.8 (164)
Oasis on South Market - Downtown Frederick

No image available

$35,955
$141
67%
211$125❌❌✅Y / Y⭐️ 5 (41)
Charming 1 Bedroom Apt- Best Location in Downtown

No image available

$28,921
$87
88%
211$50❌❌✅Y / Y⭐️ 5 (337)
Best Location in Historic Frederick-Sleeps 4 to 5

No image available

$33,426
$119
75%
211$20❌❌❌N / Y⭐️ 4.9 (268)
Lark's Nest on Market

No image available

$28,796
$151
48%
212$125❌❌✅Y / Y⭐️ 4.8 (9)
Historic Barbara Fritchie House -Downtown

No image available

$33,485
$210
42%
212$125❌❌✅Y / Y⭐️ 5 (246)
Cozy Historic Town Home

No image available

$41,072
$132
84%
212$70❌❌❌Y / Y⭐️ 5 (163)
1880 Cozy Home near downtown

No image available

$32,682
$123
67%
212$119❌❌❌Y / Y⭐️ 5 (161)
Elegant 2BR apartment Frederick

No image available

$45,876
$158
75%
221$125✅❌✅Y / Y⭐️ 4.7 (35)
Best Location - Full Apartment

No image available

$49,068
$169
76%
211$45❌❌❌Y / N⭐️ 5 (57)
Historic Downtown Synagogue Apt w/ Rooftop Deck

No image available

$59,100
$160
100%
212$90❌❌❌Y / Y⭐️ 5 (208)
Nordic Haus | Mural, Coffee, & more! Steps from DT

No image available

$32,760
$159
53%
211$60❌❌❌N / Y⭐️ 4.7 (42)
Charming Downtown Treehouse

No image available

$28,904
$81
96%
213$50❌❌✅Y / Y⭐️ 5 (74)
Amazing location--Baker Park in Historic Frederick

No image available

$41,295
$157
70%
212$90❌❌❌Y / Y⭐️ 5 (106)
Explore Frederick on charming, two-story DT home

No image available

$35,954
$109
88%
2160$100❌❌❌Y / Y⭐️ 5 (22)
Private cozy place near downtown.

No image available

$34,276
$123
73%
222$80❌❌❌Y / Y⭐️ 4.7 (6)
Cozy Home in Historic Town

No image available

$29,306
$104
77%
2228$0❌❌❌Y / Y⭐️ 5 (3)
Cozy & Inviting Townhome

No image available

$38,561
$140
74%
214$50❌❌❌Y / Y⭐️ 5 (7)
Cozy urban cottage, sleeps 2-4, steps to downtown.

No image available

$74,855
$198
100%
212$150❌❌❌Y / Y⭐️ 5 (28)

Return Metrics

-71.6% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,546-$9,093-$13,640-$18,187-$22,734-$45,469-$136,407
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-$4,546-$9,093-$13,640-$18,187-$22,734-$45,469-$136,407

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-71.6%

Payback Period Days

0

Return on Investment

-71.6%

property-location

101 S Bentz St Frederick, Maryland, 21701

2 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$52,705

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $183/night at 56% occupancy ($37,430.2). Airbtics projects $156/night at 69% occupancy ($39,314).

Top 31% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$40,748

Avg annual revenue

69%

Avg occupancy rate

$156

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

$15k

$35k

$55k

$75k

Sign up to see the data on 40 all comparables

-$4,547

Profit

Revenue

$52,705

Operating Expenses

$18,852

Operating Income

$33,853

Net Effective Rent

$38,400

Profit (Cash Flow)

-$4,547

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-71.6%

Payback Period Days

0