BNBCalc Short Term Rental Investment Analysis 1902 E Pratt St, Baltimore, MD 21231

3 bed • 2 bath • 9 guests • $335,000

BNB

Calc

Annual Revenue

$47,621

Profit (Cash Flow)

$5,152

Cap Rate

8.3%

Annual Revenue

$47,621

AirDNA projects $246/night at 53% occupancy ($47,620). Airbtics projects $199/night at 63% occupancy ($45,790). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $246 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,301	$44,386	$70,034	$105,457
Occupancy	51%	63%	76%	89%
Nightly Rate	$130	$184	$242	$311

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Industrial/Lux Brick Home w/Rooftop Skyline Views	$74,858	$286	67%	3	4	1	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (91)
Entire Upper Fells Point Three Bedroom Beauty!	$66,565	$285	63%	3	3	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (179)
Entire House–By Fells Point, Hopkins & Harbor	$29,563	$161	46%	3	3	1	$91	❌	❌	✅	Y / Y	⭐️ 4.8 (361)
Fell's Point/ Canton Area Classic Row House	$45,423	$183	66%	3	1	7	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (141)
Blissful 3br/3ba W/ Roof Deck (Fells Point, JHH)	$63,818	$190	85%	3	3	1	$159	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Baltimore Beauty! Johns Hopkins!	$40,284	$194	53%	3	1	3	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Townhouse next-door to Johns Hopkins Hospital	$26,179	$129	51%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (104)
Baltimore City Home near Hopkins, Ravens, Park	$51,189	$259	54%	3	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (116)
Modern Oasis (Close to John Hopkins & Downtown)	$24,227	$117	52%	3	3	2	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Stunning Home near Hopkins, Fells Point & Downtown	$42,779	$302	35%	3	3	1	$185	❌	✅	❌	Y / Y	⭐️ 5 (32)
Upper Fells Point Art Home	$36,650	$272	35%	3	3	1	$115	❌	❌	✅	Y / Y	⭐️ 5 (30)
Elegant and Historic -Water views in Fells Point!	$48,467	$385	33%	3	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (40)
Little Italy's Gem	$49,058	$237	55%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (253)
The Shakespeare House	$106,633	$326	89%	3	3	2	$200	❌	❌	❌	Y / N	⭐️ 5 (49)
ROWHOUSE 15 MINS TO JOHNS HOPKINS KING BED PARKING	$34,964	$129	65%	3	4	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (104)
3-Bedroom Duplex with Patio	$34,506	$127	71%	3	3	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (48)
Baltimore Patterson Park Townhouse	$34,309	$216	42%	3	3	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (161)
Exquisite! Roof Deck! PRIVATE Parking! Sleeps 9	$38,073	$106	90%	3	3	1	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (387)
Luxurious Three Bedroom in Patterson Park	$18,950	$148	30%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.3 (17)
Park front luxury townhouse	$53,713	$189	76%	3	4	2	$205	❌	❌	✅	Y / Y	⭐️ 4.8 (289)
Luxurious Fells Point Townhome with roof top deck	$43,526	$227	48%	3	3	1	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
Cozy Oasis in Patterson Park	$47,115	$146	86%	3	3	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (34)
Restful Rowhome 2 Blocks from Johns Hopkins	$37,444	$105	90%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (123)
Parkside Charm & Spaciousness-Family Friendly	$36,114	$106	91%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (286)
Welcome to Port Fairmount!	$33,176	$132	64%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (36)
Walk to Johns Hopkins	$30,484	$108	67%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
1900 Historic Fells Point Home	$68,171	$360	48%	3	2	2	$289	❌	❌	✅	Y / Y	⭐️ 5 (35)
Lancaster House in Fells Point	$44,066	$215	56%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (178)
Townhouse in Fells Point/2 roof decks amazing view	$40,943	$158	69%	3	2	3	$148	❌	❌	❌	Y / Y	⭐️ 4.6 (92)
Charming Rowhouse in the heart of Little Italy!	$30,754	$142	58%	3	2	3	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (220)
1Gig Wi-Fi Home for Professionals on quiet street	$34,569	$140	63%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (27)
Lux Downtown Fells ~ Firepit, Grass deck, BBQ	$62,202	$227	72%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (56)
The Luxury Stay At Patterson Park	$39,160	$310	33%	3	1	2	$250	❌	❌	❌	N / Y	⭐️ 3.8 (4)
Charming Townhouse in Little Italy/free parking	$56,951	$186	81%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (137)
Amazing Townhouse Little Italy	$84,830	$230	100%	3	3	2	$70	❌	❌	✅	Y / Y	⭐️ 0 (1)
Cozy Ba Townhome Near Little Italy I Fells Point	$30,659	$99	76%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
Refurbished Historic Downtown Rowhouse	$35,272	$133	67%	3	2	5	$190	❌	❌	✅	Y / Y	⭐️ 4 (10)
Rare💎 Fells Point home near the water	$29,889	$131	60%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.3 (38)
Itura View	$104,084	$467	59%	3	4	2	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Cozy Condo near Hopkins!	$35,414	$118	82%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (25)

Return Metrics

6.02% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,151	$10,303	$15,455	$20,607	$25,759	$51,518	$154,554
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,291	$6,785	$10,494	$14,433	$18,614	$43,722	$268,000
Down Payment	$67,000	$67,000	$67,000	$67,000	$67,000	$67,000	$67,000
Property Appreciation	$10,050	$20,401	$31,063	$42,045	$53,356	$115,211	$478,132
Total Return	$85,492	$104,490	$124,013	$144,085	$164,730	$277,452	$967,686

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.02%

Cap Rate

8.28%

Return on Investment

21.61%

1902 E Pratt St Baltimore, MD, 21231

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,607/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$5,151

Annual Profit

8.3%

Cap Rate

6.0%

Cash on Cash

$47,621

Annual Revenue

BNBCalc predicts this property will get $199 per night with 63% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$46,125

Avg annual revenue

63%

Avg occupancy rate

$199

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

$20k

$45k

$75k

$110k

$5,152

Profit

Revenue

$47,621

Operating Expenses

$19,871

Operating Income

$27,750

Mortgage & Taxes

$22,598

Profit (Cash Flow)

$5,152

$85,550

Cash Investment

Down Payment

$67,000

Renos & Furnishing

$8,500

Closing Costs

$10,050

Total

$85,550

DSCR Ratio

Acceptable

1.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.02%

Cap Rate

8.28%

Return on Investment

21.61%

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

$15,899

Deductible property tax

$3,316

Your total deduction

$29,209

Your adjusted annual income

$150,000 - $29,209 = $120,791

Taxes on $120,791 (30%)

$36,237

Your old tax bill

$45,000

Your new tax bill

$36,237

Estimated tax savings

$8,763

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: -