BNBCalc Short Term Rental Investment Analysis 1345 Richardson St, Baltimore, MD 21230

1 bed • 1 bath • 3 guests • $1,950

BNB

Calc

Annual Revenue

$26,882

Profit (Cash Flow)

$9,576

Cap Rate

497.8%

Annual Revenue

$26,882

AirDNA projects $103/night at 63% occupancy ($23,700). Airbtics projects $115/night at 64% occupancy ($26,881). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 64% occupancy rate, $115 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,778	$25,509	$41,505	$55,006
Occupancy	53%	62%	78%	88%
Nightly Rate	$95	$105	$136	$161

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Blue Door Inn - an artist's studio!	$34,858	$127	71%	1	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (112)
Fells Point - Close to Attractions	$48,274	$146	88%	1	2	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (173)
Historic Federal hills urban lifestyle	$35,494	$151	58%	1	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (185)
At Fells Point Topside	$24,328	$106	59%	1	2	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (154)
Patterson Park Place and Upper Fells Area	$24,600	$79	78%	1	2	2	$70	❌	❌	✅	Y / Y	⭐️ 4.7 (137)
At Fells Point Courtyard	$28,164	$105	69%	1	2	2	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (164)
Modern Charm & Park Fun: pool/pickleball/hoops	$24,985	$102	59%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.7 (96)
Industrial Chic Apt in Federal Hill - Free Parking	$33,460	$87	92%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (502)
Charming Federal Hill! One Bedroom With Vibes	$28,108	$87	79%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (121)
The 1875 Baltimore City Cottage	$37,137	$135	70%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
𝐂𝐨𝐳𝐲 𝐂𝐨𝐧𝐝𝐨 𝐛𝐲 𝐭𝐡𝐞 𝐇𝐚𝐫𝐛𝐨𝐫!	$27,291	$113	63%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (80)
At Fells Point Cityside	$30,416	$98	79%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (209)
Tiny House on the Water	$30,576	$102	74%	1	1	1	$50	❌	❌	✅	N / N	⭐️ 4.8 (138)
Chic Downtown Studio! 4 Min Walk to Waterfront!	$24,375	$100	62%	1	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.6 (30)
Stunning 1BR Apt. in Historic Row Home	$36,185	$92	99%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (217)
Camden Yards & University Of Maryland Apartment	$27,530	$214	34%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (37)
Romantic Hot Tub Getaway, Walk to Fells Point	$39,838	$139	73%	1	1	1	$50	❌	✅	✅	Y / Y	⭐️ 5 (594)
Industrial Chic Studio walking distance from UMMC	$25,825	$99	62%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (100)
🌟🌟🌟🌟Downtown Apt! 5 Mins To Harbor W/Gym &Parking😊	$26,853	$118	55%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (136)
Downtown Studio 5 min from UMMC: Camden yards!	$27,756	$88	75%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (101)
Stylish 1Bedroom Inner Harbor Apt \| Mercy \| UMD	$16,334	$132	30%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Downtown Baltimore's Best Luxury Studio Apt	$25,260	$116	56%	1	1	2	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Exeter Gallery Newly Updated	$13,377	$67	49%	1	1	2	$90	❌	❌	❌	N / Y	⭐️ 4.8 (246)
2 Levels of Modern Boutique Loft, Canton 🎶🎵 - New	$27,162	$116	60%	1	1	2	$80	❌	❌	✅	N / Y	⭐️ 5 (201)
Federal Hill One Bedroom	$14,379	$59	62%	1	1	1	$35	❌	❌	✅	Y / Y	⭐️ 4.7 (95)
South Baltimore's Best!	$25,956	$73	92%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.9 (149)
Historic Bank Fells Point	$34,838	$104	87%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (261)
Baltimore harbor, Convention Center, free parking	$16,004	$122	34%	1	1	3	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Chic Downtown Studio! 4 Min Walk to Waterfront!	$17,041	$97	48%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (146)
New, Cozy Caribbean Island Studio, Mins to Harbor	$16,502	$53	77%	1	1	3	$69	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
Gorgeous Studio Apt. In Historic Chapel	$30,082	$77	97%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (172)
Baltimore convention center/JHH/free shuttle	$19,060	$104	46%	1	1	3	$160	❌	❌	✅	Y / Y	⭐️ 4.6 (26)
Modern Condo in Baltimore	$60,980	$212	75%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (36)
2nd Flr Fells Point loft near Johns Hopkins Hosp	$17,907	$121	38%	1	1	3	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
Secret Garden in the City	$30,834	$98	81%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (608)
Heart of Fells point Balcony400MbpsNetflix	$58,391	$175	86%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Downtown Baltimore's Best Luxury Apt	$24,515	$173	37%	1	1	2	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Baltimore's Best Luxury Penthouse	$28,029	$160	46%	1	1	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (13)
Christine’s Suite	$30,716	$143	56%	1	1	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (32)

Return Metrics

203.8% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,575	$19,151	$28,727	$38,303	$47,878	$95,757	$287,272
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,560	$1,560	$1,560	$1,560	$1,560	$1,560	$1,560
Down Payment	$390	$390	$390	$390	$390	$390	$390
Property Appreciation	$58	$118	$180	$244	$310	$670	$2,783
Total Return	$11,584	$21,220	$30,858	$40,497	$50,139	$98,378	$292,006

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

203.8%

Cap Rate

497.81%

Return on Investment

205.45%

1345 Richardson St Baltimore, MD, 21230

1 bed • 1 bath • 3 guests

Purchase Price

Est. $9/mo

This property is for sale!

Contact Agent

4963

Airbnb Investor Score

$9,575

Annual Profit

497.8%

Cap Rate

203.8%

Cash on Cash

$26,882

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $103/night at 63% occupancy.Projected nightly rate is $115/night at 64% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$28,489

Avg annual revenue

64%

Avg occupancy rate

$115

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

$30k

$45k

$60k

$9,576

Profit

Revenue

$26,882

Operating Expenses

$17,175

Operating Income

$9,707

Mortgage & Taxes

$132

Profit (Cash Flow)

$9,576

$4,699

Cash Investment

Down Payment

$390

Renos & Furnishing

$4,250

Closing Costs

$59

Total

$4,699

DSCR Ratio

Strong

73.80

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

203.8%

Cap Rate

497.81%

Return on Investment

205.45%

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

$93

Deductible property tax

$19

Your total deduction

-$8,796

Your adjusted annual income

$150,000 - -$8,796 = $158,796

Taxes on $158,796 (30%)

$47,639

Your old tax bill

$45,000

Your new tax bill

$47,639

Estimated tax savings

-$2,639

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: -