BNBCalc Short Term Rental Investment Analysis 14 N Streeper St, Baltimore, MD, 21224

3 bed • 2 bath • 9 guests • $334,200

BNB

Calc

Annual Revenue

$42,054

Profit (Cash Flow)

$363

Cap Rate

6.9%

Annual Revenue

$42,054

AirDNA projects $176/night at 57% occupancy ($36,641). Airbtics projects $202/night at 57% occupancy ($42,054). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 57% occupancy rate, $202 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,839	$39,292	$68,979	$102,906
Occupancy	45%	56%	70%	85%
Nightly Rate	$136	$180	$258	$319

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Parkside Charm & Spaciousness-Family Friendly	$40,674	$117	92%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (312)
Baltimore Patterson Park Townhouse	$40,410	$213	51%	3	2.5	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (167)
The Patterson Pagoda	$39,224	$181	54%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (36)
Park front luxury townhouse	$52,115	$190	72%	3	3.5	2	$205	❌	❌	✅	Y / Y	⭐️ 5 (310)
Welcome to Port Fairmount!	$28,897	$134	54%	3	1.5	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (42)
Cozy Oasis in Patterson Park	$50,291	$157	85%	3	2.5	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (52)
Rustic Rowhome Near Patterson Park & Canton	$54,195	$182	77%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (32)
3-bed-3.5ba townhouse	$79,449	$401	52%	3	3.5	2	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Stunning Home near Hopkins, Fells Point & Downtown	$41,351	$269	38%	3	2.5	1	$185	❌	✅	❌	Y / Y	⭐️ 5 (42)
Modern Oasis (Close to John Hopkins & Downtown)	$27,374	$122	55%	3	2.5	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (60)
1Gig Wi-Fi Home for Professionals on quiet street	$33,977	$137	62%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (33)
Spacious Rowhome w/ Rooftop Deck & Parking	$40,732	$150	72%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (45)
Plush Parkside Retreat w/ Parking	$73,295	$255	76%	3	4	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (25)
Baltimore City Home near Hopkins, Ravens, Park	$70,711	$276	70%	3	2.5	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (121)
Baltimore Beauty! Johns Hopkins!	$35,216	$188	47%	3	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (27)
Refurbished Historic Downtown Rowhouse	$31,288	$129	60%	3	1.5	5	$190	❌	❌	✅	Y / Y	⭐️ 4 (13)
Townhouse next-door to Johns Hopkins Hospital	$25,546	$120	52%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (118)
Entire House–By Fells Point, Hopkins & Harbor	$32,942	$159	53%	3	2.5	1	$91	❌	❌	✅	Y / Y	⭐️ 5 (379)
ROWHOUSE 15 MINS TO JOHNS HOPKINS KING BED PARKING	$38,550	$150	62%	3	3.5	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (114)
Blissful 3br/3ba W/ Roof Deck (Fell's Point, JHH)	$66,326	$214	80%	3	3	1	$159	❌	❌	❌	Y / Y	⭐️ 5 (36)
Industrial/Lux Brick Home w/Rooftop Skyline Views	$69,228	$308	58%	3	4	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (115)
New! Modern, Stylish 3BR Townhome near Canton	$22,464	$180	31%	3	3.5	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (126)
Entire Upper Fells Point Three Bedroom Beauty!	$67,571	$287	64%	3	2.5	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (187)
1900 Historic Fells Point Home	$63,788	$385	43%	3	2	2	$289	❌	❌	✅	Y / Y	⭐️ 5 (45)
Exquisite! Roof Deck! PRIVATE Parking! Sleeps 9	$41,676	$119	87%	3	3	1	$115	❌	❌	✅	Y / Y	⭐️ 5 (419)
Luxury Canton Home w/rooftop deck +Private parking	$34,489	$213	40%	3	3.5	2	$145	❌	❌	❌	Y / Y	⭐️ 4.5 (159)
Fully renovated home in Canton with a driveway	$51,126	$212	65%	3	2	3	$190	❌	❌	✅	Y / Y	⭐️ 5 (88)
Restful Rowhome 2 Blocks from Johns Hopkins	$41,955	$117	93%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (129)
Historic Home with Water Views in Fells Point!	$67,193	$394	45%	3	2.5	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (55)
Lovely renovated house, stretch out gym tvs	$33,135	$140	58%	3	2.5	2	$98	❌	❌	❌	Y / Y	⭐️ 4.5 (81)
The vibe in Baltimore	$41,013	$155	69%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (21)
Walk to Johns Hopkins	$26,080	$115	54%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Rare💎 Fells Point home near the water	$28,572	$125	60%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.3 (38)
Cozy Home Away From Home Sleeps 8, 3 full bathrms!	$41,176	$128	85%	3	3	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (30)
Sexy - Chic - Clean Baltimore Townhouse	$18,380	$162	31%	3	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Luxurious Fells Point Townhome with roof top deck	$40,538	$226	45%	3	3	1	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
Modern Home 3BD/3BA Free On-Street Parking & Wi-fi	$45,965	$320	36%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
The Luxury Stay At Patterson Park	$44,698	$319	37%	3	1	2	$250	❌	❌	❌	N / Y	⭐️ 3.8 (4)

Return Metrics

0.42% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$363	$726	$1,089	$1,452	$1,815	$3,630	$10,892
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$267,360	$267,360	$267,360	$267,360	$267,360	$267,360	$267,360
Down Payment	$66,840	$66,840	$66,840	$66,840	$66,840	$66,840	$66,840
Property Appreciation	$10,026	$20,352	$30,989	$41,945	$53,229	$114,936	$476,991
Total Return	$344,589	$355,278	$366,278	$377,597	$389,244	$452,767	$822,083

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.42%

Cap Rate

6.85%

Return on Investment

16.01%

14 N Streeper St Baltimore, Maryland, 21224

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,603/mo

Inquire about this property

Contact Agent

$334,200

Zestimate

Baltimore

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$363

Annual Profit

6.9%

Cap Rate

0.4%

Cash on Cash

$42,054

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $176/night at 57% occupancy.Projected nightly rate is $202/night at 57% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$43,218

Avg annual revenue

57%

Avg occupancy rate

$202

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

$60k

$80k

$363

Profit

Revenue

$42,054

Operating Expenses

$19,147

Operating Income

$22,907

Mortgage & Taxes

$22,544

Profit (Cash Flow)

$363

$85,366

Cash Investment

Down Payment

$66,840

Renos & Furnishing

$8,500

Closing Costs

$10,026

Total

$85,366

DSCR Ratio

Acceptable

1.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.42%

Cap Rate

6.85%

Return on Investment

16.01%

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

$15,861

Deductible property tax

$3,309

Your total deduction

$33,919

Your adjusted annual income

$150,000 - $33,919 = $116,081

Taxes on $116,081 (30%)

$34,824

Your old tax bill

$45,000

Your new tax bill

$34,824

Estimated tax savings

$10,176

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:

718 sqft

Year built:

1900

Size:

960 sqft

Type:

CONDO

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: 718 sqft

Building area: 960 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central

View: -

Parking: On-street

Amenities: Dishwasher, Microwave, Refrigerator

Price per square foot: $348

Lot Info

Zoning: -

Land Use: -

Parcel Number: 06161729063

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $299,467

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $334,200

Schools

High School: Paul Laurence Dunbar High School with 3/10 star rating