BNBCalc Short Term Rental Rental Arbitrage Analysis 143 E Cross St, Baltimore, MD, 21230

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$37,868

Profit (Cash Flow)

-$4,602

Cash on Cash Return

-69.7%

Annual Revenue

$37,868

AirDNA projects $179/night at 65% occupancy ($42,496). Airbtics projects $162/night at 64% occupancy ($37,868). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 64% occupancy rate, $162 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,015	$37,906	$54,035	$71,953
Occupancy	61%	66%	74%	83%
Nightly Rate	$125	$151	$191	$227

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Federal hill Durst st. efficiency/ studio	$18,785	$70	71%	2	1	1	$35	❌	❌	✅	Y / Y	⭐️ 4.5 (221)
Fed Hill & Inner Harbor / BEST Location & Reviews!	$37,405	$172	58%	2	2.5	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (194)
Fed Hill ☆ Parking ☆ Deck ☆ Walk Score 95 ☆ Harbor	$34,018	$121	74%	2	1.5	2	$89	❌	❌	✅	Y / Y	⭐️ 5 (106)
Unique Home in Amazing Federal Hill Location	$44,672	$186	64%	2	2.5	4	$99	❌	❌	❌	Y / Y	⭐️ 5 (212)
Charming Charlie's walk 2 Orioles & Ravens Stadium	$48,295	$154	83%	2	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (82)
Bmore@Home in 2 BR Downtown Fed Hill Rowhome	$42,407	$168	65%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (272)
The Sanctuary: 2 Bedroom Condo Near Camden Yards	$66,173	$269	66%	2	2.5	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (25)
Affordable LuxuryHome In The Heart Of Federal Hill	$31,033	$129	62%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (230)
Industrial Chic Apt in Fed Hill (free parking)	$22,661	$56	93%	2	2	1	$90	❌	❌	❌	Y / Y	⭐️ 4.7 (513)
Industrial Chic Apt in Fed Hill - Free Parking	$22,646	$56	96%	2	2	1	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (521)
1 Mi to to M&T Bank Stadium: Home w/ Rooftop Patio	$39,692	$158	63%	2	2	2	$181	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
2bd 2bath Luxury condo in the heart of Baltimore	$43,388	$147	77%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (56)
Beautifully decorated Federal Hill home w/ rooftop	$34,802	$138	65%	2	2.5	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (163)
Stylish 2BD/1BA apartment located in Federal Hill	$23,275	$142	41%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (46)
Classic Rowhouse in Federal Hill	$30,663	$123	63%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (73)
Waterfront Baltimore 2br Furnished Apartment	$61,496	$205	77%	2	2	1	$219	✅	✅	✅	Y / Y	⭐️ 0 (1)
Urban Oasis mins from Inner Harbor\|Stadiums\|UMMC	$34,153	$138	62%	2	1	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (154)
Modern Gem Mins from Harbor	$31,697	$126	62%	2	1	1	$129	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
The Lombard Boutique - Unit 1	$29,042	$149	52%	2	1	2	$114	❌	❌	✅	Y / Y	⭐️ 5 (96)
Downtown 2br Apartment Near Convention Center	$59,353	$220	68%	2	2	1	$219	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Baltimore - Little Italy's Jewel	$24,753	$118	54%	2	1.5	1	$53	❌	❌	❌	Y / Y	⭐️ 5 (516)
Downtown Oasis mins from Harbor w/wine	$39,936	$149	68%	2	1	1	$129	❌	❌	❌	Y / Y	⭐️ 4.5 (105)
Stylish Home for relaxation in Baltimore	$29,116	$114	67%	2	1	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (37)
Co's Corner	$30,392	$120	67%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (172)
2 Bedroom Fully Furnished Apartment in Baltimore D	$58,481	$226	68%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (40)
Location, Location, Location	$21,874	$103	55%	2	1.5	1	$47	❌	❌	❌	Y / Y	⭐️ 4.5 (393)
Perfect Location by Fed Hill Park 2Bdr/2.5Ba	$59,746	$191	83%	2	2.5	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (148)
2BR Furnished Apartment in Downtown Baltimore	$55,904	$205	73%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
The Lombard Boutique - unit 2	$30,371	$156	51%	2	1	2	$114	❌	❌	✅	Y / Y	⭐️ 4.5 (60)
Relaxing Downtown Apt! 2BR/1BA Happy To Host	$29,370	$132	56%	2	1	1	$115	❌	❌	❌	Y / Y	⭐️ 4.7 (133)
2br Furnished Apartment In Baltimore Downtown	$63,290	$220	76%	2	2	1	$219	❌	❌	✅	Y / Y	⭐️ 0 (1)
2 Bedroom Fully Furnished Apartment in Baltimore D	$44,236	$188	62%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Baltimore harbor, Convention Ctr. Penthouse	$28,029	$177	41%	2	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.4 (76)
Waterfront Baltimore 2 Bedroom 2 bathroom Apt	$67,402	$244	74%	2	2	3	$130	✅	❌	✅	Y / Y	⭐️ 4.5 (26)
Paris in Fed Hill, Artsy Home Close to Attractions	$32,731	$110	80%	2	2	6	$100	❌	❌	✅	Y / Y	⭐️ 5 (41)
Harbor Gem	$61,392	$192	87%	2	2	4	$85	❌	❌	❌	Y / Y	⭐️ 5 (50)
2 Bedroom Fully Furnished Apartment in Baltimore D	$34,595	$139	68%	2	2	90	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (48)
2 Bedroom Fully Furnished Apt Over Camden Yards	$80,988	$322	66%	2	2	1	$219	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-69.73% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,602	-$9,204	-$13,807	-$18,409	-$23,012	-$46,024	-$138,072
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$4,602	-$9,204	-$13,807	-$18,409	-$23,012	-$46,024	-$138,072

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-69.73%

Payback Period Days

Return on Investment

-69.73%

143 E Cross St Baltimore, Maryland, 21230

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Baltimore

Guide

Zoning

Market

Guide

Laws

Market Data

$37,868

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $179/night at 65% occupancy.Projected nightly rate is $162/night at 64% occupancy.

Occupancy Rate

Top 58% 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.

$39,623

Avg annual revenue

64%

Avg occupancy rate

$162

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

-$4,602

Profit

Revenue

$37,868

Operating Expenses

$16,923

Operating Income

$20,946

Net Effective Rent

$25,548

Profit (Cash Flow)

-$4,602

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-69.73%

Payback Period Days