BNBCalc Short Term Rental Investment Analysis 1052 Cedar Ridge Ct, Annapolis, MD 21403

3 bed • 2 bath • 9 guests • $375,000

BNB

Calc

Annual Revenue

$57,687

Profit (Cash Flow)

$11,211

Cap Rate

9.7%

Annual Revenue

$57,687

AirDNA projects $298/night at 53% occupancy ($57,686). Airbtics projects $359/night at 51% occupancy ($66,872). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 53% occupancy rate, $298 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,079	$52,623	$107,156	$133,834
Occupancy	43%	46%	52%	62%
Nightly Rate	$258	$290	$536	$560

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2003 Craftsman; Heart of Eastport!	$91,309	$568	43%	3	3	2	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (176)
The Naval Nook 1.3 mi. from Downtown Annapolis	$59,552	$264	54%	3	3	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (63)
Townhouse - 1 Mile from Downtown Strip	$52,252	$268	48%	3	3	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (158)
Gybeset Eastport Inn	$29,972	$186	41%	3	1	2	$70	❌	❌	❌	N / Y	⭐️ 4.9 (261)
Red Brick Inn, Apt. #1 - Downtown Annapolis	$47,793	$313	38%	3	1	1	$195	❌	❌	❌	Y / Y	⭐️ 4.7 (128)
Contemporary in Heart of Eastport w 2 car garage!	$81,242	$473	45%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (66)
Nautical Newport Beautiful Water Front, Townhouse	$94,902	$560	45%	3	0	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (11)
Stunner, private patio, parking and pet-friendly	$103,835	$558	47%	3	4	3	$360	❌	❌	✅	Y / Y	⭐️ 5 (9)
Spacious 3BR 2Bath Minutes from Downtown Annapolis	$55,432	$151	91%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (113)
3BR/2BA Annapolis Cottage	$59,083	$256	59%	3	2	2	$137	❌	❌	❌	Y / Y	⭐️ 5 (175)

Return Metrics

11.83% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,211	$22,422	$33,633	$44,844	$56,055	$112,110	$336,331
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Down Payment	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000
Property Appreciation	$11,250	$22,837	$34,772	$47,065	$59,727	$128,968	$535,223
Total Return	$397,461	$420,259	$443,405	$466,910	$490,783	$616,079	$1,246,555

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.83%

Cap Rate

9.73%

Return on Investment

27.59%

1052 Cedar Ridge Ct Annapolis, MD, 21403

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,799/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$11,211

Annual Profit

9.7%

Cap Rate

11.8%

Cash on Cash

$57,687

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $298/night at 53% occupancy.Projected nightly rate is $359/night at 51% occupancy.

Occupancy Rate

Top 21% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$67,537

Avg annual revenue

51%

Avg occupancy rate

$359

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

$55k

$80k

$105k

$11,211

Profit

Revenue

$57,687

Operating Expenses

$21,179

Operating Income

$36,507

Mortgage & Taxes

$25,296

Profit (Cash Flow)

$11,211

$94,750

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$8,500

Closing Costs

$11,250

Total

$94,750

DSCR Ratio

Strong

1.44

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.83%

Cap Rate

9.73%

Return on Investment

27.59%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$27,113

Your adjusted annual income

$150,000 - $27,113 = $122,887

Taxes on $122,887 (30%)

$36,866

Your old tax bill

$45,000

Your new tax bill

$36,866

Estimated tax savings

$8,134

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: No

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: -