BNBCalc Short Term Rental Investment Analysis 1030 N Fulton Ave, Baltimore, MD 21217

4 bed • 2 bath • 12 guests • $195,000

BNB

Calc

Annual Revenue

$40,944

Profit (Cash Flow)

$8,787

Cap Rate

11.3%

Annual Revenue

$40,944

AirDNA projects $295/night at 38% occupancy ($40,943). Airbtics projects $266/night at 52% occupancy ($50,520). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 38% occupancy rate, $295 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,702	$53,591	$89,905	$117,039
Occupancy	34%	54%	72%	78%
Nightly Rate	$196	$258	$324	$387

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Downtown Baltimore Home Near Stadiums &Casino	$28,039	$244	30%	4	3	2	$52	❌	❌	✅	N / Y	⭐️ 4.8 (99)
Beautiful spacious townhouse with rooftop deck!	$40,356	$175	48%	4	4	1	$356	❌	❌	✅	Y / Y	⭐️ 4.6 (49)
The Baltimore Nest, Stadium Walkable, Big Rowhouse	$49,284	$297	43%	4	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (43)
Reservoir Hill Mansion	$42,167	$330	31%	4	3	1	$175	❌	❌	✅	N / Y	⭐️ 4.8 (48)
Luxurious Inner Harbor home best in town Fed.Hill	$67,489	$228	70%	4	3	1	$275	❌	❌	✅	Y / Y	⭐️ 4.8 (98)
Spacious Home in Federal Hill w/2 Parking Spots!	$47,652	$377	33%	4	4	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (182)
Hottest Spot in Downtown Baltimore/Little Italy	$75,307	$448	45%	4	4	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (241)
Charm City Luxury 4 Bedroom Brick Home	$41,051	$250	42%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Charming 4 bedroom home just steps to the water!	$96,105	$325	76%	4	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (93)
Baltimore Escape @ Inner Harbor, Stadiums, Casino	$24,841	$159	38%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
New Luxurious Home! 6mins from Harbor skylineview	$34,703	$133	62%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 4.6 (31)
completely remodeled 4 bedrooms 2.5 baths	$63,491	$297	57%	4	3	7	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Relax at Eden Valley- Bonus Game Room & Mini Bar	$29,494	$247	29%	4	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (49)
Luxury Fed Hill Home w/Rooftop & 4 Parking Spots	$112,882	$387	78%	4	5	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (98)
Flawless 4Br/4Ba w/ Multi-Deck (Fells Point, JHH)	$112,286	$324	89%	4	4	1	$198	❌	❌	❌	Y / Y	⭐️ 5 (24)
*New Listing - Exquisite Living in Downtown Balt	$45,494	$167	67%	4	3	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (22)
Luxury Home Steps From ConvCenter&Stadiums&Harbor	$78,107	$333	63%	4	4	3	$220	❌	❌	✅	Y / Y	⭐️ 4.9 (106)
4 bedroom Mansion Downtown	$49,607	$447	27%	4	3	2	$210	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Luxe Private Getaway in the Heart of Baltimore!	$45,164	$139	74%	4	4	2	$360	❌	❌	❌	Y / Y	⭐️ 4.6 (111)
Cozy 4 bedroom townhouse near the Raven’s stadium	$22,118	$176	29%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.2 (29)
Marble Hill Manor	$36,951	$192	52%	4	3	3	$249	❌	❌	✅	Y / Y	⭐️ 5 (2)
Chic Townhome w/ Deck: 6 Mi to Dtwn Baltimore	$61,163	$253	61%	4	2	2	$232	❌	❌	❌	Y / Y	⭐️ 4.7 (34)
Luxury Living w/Parking close to Everything	$24,245	$495	10%	4	5	1	$300	❌	❌	✅	Y / Y	⭐️ 5 (15)
Macemia’s Place	$26,838	$198	34%	4	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
4 bedrooms, 2 baths in historic townhome downtown	$44,151	$373	28%	4	2	2	$170	❌	❌	❌	N / Y	⭐️ 4.8 (15)
Federal Hill Luxury Loft w/ Rooftop Deck &Parking!	$63,141	$229	72%	4	4	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (36)
Fells Point Charm Doubled!	$81,032	$266	78%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cozy & Luxury 4 bedroom downtown Baltimore home	$32,852	$264	34%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.4 (56)
UMD Baltimore BioPark	$49,592	$296	45%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Come & Enjoy a Beautiful Home in a Great Location	$87,746	$240	72%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (98)
Elite Hideaway in B-More Stunning 4-Bedroom Haven	$41,060	$164	61%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (34)
King-sized City Oasis	$75,732	$270	75%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Historic w/Modern Charm near downtown	$96,121	$267	89%	4	4	2	$325	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Raven's Haven - Spacious Luxury!	$19,764	$270	20%	4	4	5	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Hollins Haven-4 bedroom historic townhome	$20,313	$75	74%	4	3	14	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Your home away from home	$68,034	$220	83%	4	5	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (1)
4 BD Row House~ In The Heart of Baltimore!	$26,352	$180	40%	4	4	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Charming Home: Parking, Sleeps 10, WFH Space	$54,900	$250	60%	4	4	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Charming Baltimore Getaway - 5 Miles to Downtown!	$66,857	$299	59%	4	3	2	$114	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Flawless 4Br/4Ba Home in fells W/Roof Deck	$57,061	$390	39%	4	4	90	$198	❌	❌	❌	Y / Y	⭐️ 4.9 (24)

Return Metrics

15.87% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,787	$17,574	$26,361	$35,148	$43,935	$87,870	$263,611
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,915	$3,949	$6,108	$8,401	$10,835	$25,450	$156,000
Down Payment	$39,000	$39,000	$39,000	$39,000	$39,000	$39,000	$39,000
Property Appreciation	$5,850	$11,875	$18,081	$24,474	$31,058	$67,063	$278,316
Total Return	$55,552	$72,399	$89,551	$107,023	$124,828	$219,384	$736,928

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.87%

Cap Rate

11.25%

Return on Investment

29.9%

1030 N Fulton Ave Baltimore, MD, 21217

4 bed • 2 bath • 12 guests

Purchase Price

Est. $935/mo

This property is for sale!

Contact Agent

101

Airbnb Investor Score

$8,787

Annual Profit

11.3%

Cap Rate

15.9%

Cash on Cash

$40,944

Annual Revenue

BNBCalc predicts this property will get $266 per night with 52% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% 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.

$53,488

Avg annual revenue

52%

Avg occupancy rate

$266

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

$80k

$115k

$8,787

Profit

Revenue

$40,944

Operating Expenses

$19,003

Operating Income

$21,941

Mortgage & Taxes

$13,154

Profit (Cash Flow)

$8,787

$55,350

Cash Investment

Down Payment

$39,000

Renos & Furnishing

$10,500

Closing Costs

$5,850

Total

$55,350

DSCR Ratio

Strong

1.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.87%

Cap Rate

11.25%

Return on Investment

29.9%

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

$9,255

Deductible property tax

$1,930

Your total deduction

$11,980

Your adjusted annual income

$150,000 - $11,980 = $138,020

Taxes on $138,020 (30%)

$41,406

Your old tax bill

$45,000

Your new tax bill

$41,406

Estimated tax savings

$3,594

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -