BNBCalc Short Term Rental Investment Analysis 1306 S Carey St, Baltimore, MD 21230

2 bed • 1 bath • 6 guests • $195,000

BNB

Calc

Annual Revenue

$36,846

Profit (Cash Flow)

$5,222

Cap Rate

9.4%

Annual Revenue

$36,846

AirDNA projects $194/night at 52% occupancy ($36,845). Airbtics projects $167/night at 58% occupancy ($35,377). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 52% occupancy rate, $194 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,316	$33,385	$49,981	$69,951
Occupancy	50%	57%	68%	74%
Nightly Rate	$122	$152	$192	$247

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming abode in Charm City close to everything.	$38,938	$140	72%	2	2	3	$170	❌	❌	❌	Y / Y	⭐️ 4.7 (23)
A Sports Fan Getaway	$24,300	$65	95%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (108)
Rustic modern loft /central Baltimore	$30,514	$231	36%	2	2	1	$7	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
WALK to Stadiums + FREE Parking	$30,546	$179	43%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (51)
Cozy and blocks from M&T Stadium/Camden Yards	$19,397	$90	55%	2	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (202)
New! Cozy Abode minutes to Stadiums & Inner Harbor	$16,983	$138	30%	2	1	2	$140	❌	❌	❌	N / Y	⭐️ 4.9 (17)
Unique 2bd townhouse quietly located in the city.	$28,938	$102	74%	2	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (123)
Baltimore Hotspot! Walk to Stadium & Harbor	$33,186	$123	67%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Affordable LuxuryHome Near Stadiums.	$26,655	$98	68%	2	2	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (387)
The Brick House \| Modern Luxury Meets Charm City	$91,368	$316	79%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (41)
New! Stylish Retreat minutes to Harbor & Stadiums!	$19,805	$138	34%	2	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Cheerful 2 bedroom townhouse near City attractions	$32,325	$158	55%	2	2	2	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Cozy Townhouse Downtown w/ Game Room & Rooftop	$25,649	$146	48%	2	2	90	$99	❌	❌	✅	Y / Y	⭐️ 5 (19)
Camden Luxury Art house • Stadium/Topgolf Walkable	$33,642	$163	55%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (59)
Charming Townhouse Near Downtown	$32,340	$123	64%	2	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (60)
Co's Corner	$28,678	$113	67%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (160)
Downtown 2br Apartment Near Convention Center	$50,026	$193	64%	2	2	1	$219	❌	❌	✅	Y / Y	⭐️ 5 (4)
2 Bedroom Fully Furnished Apartment in Baltimore D	$58,430	$246	62%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 4.7 (37)
2 Bedroom Fully Furnished Apartment in Baltimore D	$35,894	$184	50%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Modern Home 2BR/2BA Free On- Street Parking & WiFi	$84,247	$418	53%	2	2	2	$130	✅	❌	❌	Y / Y	⭐️ 4.8 (50)
Modern 2 bdrm TH. Close to many B-more attractions	$12,956	$162	20%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Stylish Home for relaxation in Baltimore	$27,210	$123	56%	2	1	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (28)
Relaxing Downtown Apt! 2BR/1BA Happy To Host	$28,879	$130	56%	2	1	1	$115	❌	❌	❌	Y / Y	⭐️ 4.7 (133)
2br Furnished Apartment In Baltimore Downtown	$47,818	$192	65%	2	2	1	$219	❌	❌	✅	Y / Y	⭐️ 0 (0)
2 Bedroom Fully Furnished Apt Over Camden Yards	$67,324	$330	52%	2	2	1	$219	❌	❌	✅	Y / Y	⭐️ 0 (0)
2BR Furnished Apartment in Downtown Baltimore	$49,247	$206	64%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 4.2 (11)
Cheerful Two Bedroom Central Location Downtown	$31,359	$119	72%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (139)
Ultra Luxury Townhome	$22,497	$116	51%	2	3	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (17)
Private Renovated Home with Garden at Camden Yards	$52,075	$153	89%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (90)
A true Baltimore experience! Close to everything	$47,978	$229	56%	2	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
💎 Luxe House Of Champagne 💫 2BR 2BA Free 🚗 & Wifi	$24,740	$152	40%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.4 (31)
Cozy Top Floor Pen House	$20,686	$157	36%	2	2	90	$90	❌	✅	✅	Y / Y	⭐️ 4.5 (17)
Renovated 2BR/2BA Row Home	$31,808	$106	77%	2	3	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (89)
5 Minute Walk to Orioles Camden Yards	$50,055	$184	71%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (61)
Captivating Convention Center LOFT MIN. 90 days !	$35,714	$135	71%	2	2	90	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (80)
Vintage Baltimore Guest House	$20,253	$86	59%	2	1	1	$45	❌	❌	❌	N / N	⭐️ 4.5 (45)
Nice stay 8 minutes from Cfg bank arena	$29,862	$117	66%	2	3	1	$91	❌	❌	❌	Y / Y	⭐️ 5 (55)
2 Bedroom Fully Furnished Apartment in Baltimore D	$35,429	$176	55%	2	2	90	$130	❌	❌	✅	Y / Y	⭐️ 4.7 (48)
Game Day Getaway: Walk to Ravens & O’s Stadiums!	$37,088	$210	45%	2	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
The Burke @ Baltimore	$66,524	$256	71%	2	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (60)

Return Metrics

10.21% 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)	$5,221	$10,443	$15,665	$20,887	$26,108	$52,217	$156,653
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$156,000	$156,000	$156,000	$156,000	$156,000	$156,000	$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	$206,071	$217,319	$228,747	$240,361	$252,167	$314,281	$629,969

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.21%

Cap Rate

9.42%

Return on Investment

25.41%

1306 S Carey St Baltimore, MD, 21230

2 bed • 1 bath • 6 guests

Purchase Price

Est. $935/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$5,221

Annual Profit

9.4%

Cap Rate

10.2%

Cash on Cash

$36,846

Annual Revenue

BNBCalc predicts this property will get $167 per night with 58% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$37,034

Avg annual revenue

58%

Avg occupancy rate

$167

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

$10k

$40k

$65k

$90k

$5,222

Profit

Revenue

$36,846

Operating Expenses

$18,470

Operating Income

$18,376

Mortgage & Taxes

$13,154

Profit (Cash Flow)

$5,222

$51,100

Cash Investment

Down Payment

$39,000

Renos & Furnishing

$6,250

Closing Costs

$5,850

Total

$51,100

DSCR Ratio

Strong

1.40

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.21%

Cap Rate

9.42%

Return on Investment

25.41%

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

$14,959

Your adjusted annual income

$150,000 - $14,959 = $135,041

Taxes on $135,041 (30%)

$40,512

Your old tax bill

$45,000

Your new tax bill

$40,512

Estimated tax savings

$4,488

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -