BNBCalc Short Term Rental Investment Analysis 20160 Garrett Highway, Oakland, MD

2 bed • 2 bath • 6 guests • $495,000

BNB

Calc

Annual Revenue

$34,848

Profit (Cash Flow)

-$16,753

Cap Rate

3.4%

Annual Revenue

$34,848

AirDNA projects $236/night at 48% occupancy ($41,374). Airbtics projects $203/night at 47% occupancy ($34,847). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 47% occupancy rate, $203 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,519	$36,377	$52,623	$60,580
Occupancy	36%	49%	57%	61%
Nightly Rate	$162	$193	$238	$254

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Will O' The Wisp 507G: Lakefront Two Bedroom/One	$34,965	$180	47%	2	1	1	$105	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
Will O' The Wisp 303D: Lakefront Two Bedroom/Two	$38,689	$212	45%	2	2	1	$114	✅	✅	❌	Y / Y	⭐️ 0 (1)
Will O' The Wisp 512G: Lakefront Two Bedroom/One	$38,504	$189	50%	2	1	1	$105	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
Will O' The Wisp 301D: Lakefront Two Bedroom/Two	$53,757	$221	61%	2	2	1	$114	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
Evergreen, Wooded Views + Hot Tub	$44,730	$192	60%	2	2	2	$160	❌	✅	✅	Y / Y	⭐️ 4.5 (8)
2BR \| Fireplace \| Grill \| Hot Tub [deepcrk]	$41,249	$230	49%	2	2	2	$0	❌	✅	❌	Y / Y	⭐️ 4.5 (19)
2BR \| Dogs OK \| Fireplace \| Hot Tub [thegrizz]	$40,846	$248	45%	2	1	2	$0	❌	✅	✅	Y / Y	⭐️ 4.5 (21)
Loft of Luxury \| Lake Views + Walk to Local Fun!	$29,487	$155	49%	2	1	2	$140	❌	✅	❌	Y / Y	⭐️ 4 (7)
Lake View Loft Lodge on Deep Creek Lake	$42,792	$148	79%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (95)
2BR \| Private Dock \| Dogs OK \| Hot Tub [tolson]	$47,339	$223	58%	2	1	2	$0	❌	✅	✅	Y / Y	⭐️ 4.5 (9)
Lake View Condo with Grill and Wood Fireplace!	$38,579	$173	57%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (188)
2BR \| A/C \| Fireplace \| Hot Tub [treehaus]	$44,286	$242	50%	2	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (8)
2BR \| Dogs OK \| Fireplace \| Hot Tub [noworr]	$29,646	$180	45%	2	1	2	$0	❌	✅	✅	Y / Y	⭐️ 4.8 (21)
2BR \| A/C \| Fireplace \| Hot Tub \| Fire Pit [owlc]	$62,770	$343	50%	2	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (6)
Soak in Hot Tub after Ski/Wisp enjoyment!	$55,873	$164	90%	2	2	2	$130	❌	✅	❌	Y / Y	⭐️ 5 (91)
Sm'oars \| Modern Cottage, Relaxing Lake Views!	$37,681	$191	50%	2	3	2	$275	✅	❌	❌	Y / Y	⭐️ 5 (6)
Deep Creek Lake Townhome w/ Deck & Water Views	$32,907	$243	37%	2	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (125)
2BR \| Dock \| Fireplace \| Hot Tub [hkwinesnk]	$50,310	$237	58%	2	3	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Cheerful cottage 2 minutes from Deep Creek Lake	$32,048	$123	69%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (116)
Mountain Escape \| Pet Friendly, Dock, Near Wisp!	$26,079	$194	33%	2	1	2	$185	❌	✅	✅	Y / Y	⭐️ 4.5 (21)
Wisped Away	$30,580	$156	47%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (19)
Cozy 2BR Lakeview \| Balcony \| Washer/Dryer	$12,997	$105	30%	2	1	2	$109	❌	❌	❌	Y / Y	⭐️ 4 (61)
2BR \| Private Dock \| Hot Tub \| Fire Pit [reflects]	$73,435	$352	57%	2	3	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
2BR Picturesque Ship-Container Getaway [cboxmtop]	$49,190	$240	56%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (3)
Will O' The Wisp 510G: Lakefront Two Bedroom/One	$38,947	$154	64%	2	1	1	$105	✅	✅	❌	Y / Y	⭐️ 4.5 (11)
The Lazy Bear - Townhome in Deep Creek	$29,120	$234	34%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
2BR \| Dogs OK \| Hot Tub \| Fire Pit [brtracks]	$50,124	$249	55%	2	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (8)
A Beautiful View \| Easy Access to Lake!	$36,622	$238	38%	2	1	2	$220	❌	❌	✅	Y / N	⭐️ 0 (1)
Will O' The Wisp 308D: Lakefront Two Bedroom/Two	$49,442	$237	57%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
2BR \| Private Dock \| Dogs OK \| Hot Tub [redcotg]	$40,351	$245	45%	2	1	2	$0	❌	✅	✅	Y / Y	⭐️ 3.5 (7)
Moonwinks \| Lake Views, Near the Fun!	$12,962	$74	35%	2	1	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (2)
PERFECT LOCATION!!! Deep Creek Bear Retreat!	$23,115	$184	33%	2	2	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (75)
Frost & Float Getaway	$33,416	$166	55%	2	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Escape to the Lake	$16,272	$117	38%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Lakefront - Cottage with Private Dock!	$64,251	$308	56%	2	2	2	$220	❌	❌	❌	Y / Y	⭐️ 4.7 (24)

Return Metrics

-13.92% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$16,753	-$33,506	-$50,260	-$67,013	-$83,767	-$167,534	-$502,603
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$396,000	$396,000	$396,000	$396,000	$396,000	$396,000	$396,000
Down Payment	$99,000	$99,000	$99,000	$99,000	$99,000	$99,000	$99,000
Property Appreciation	$14,850	$30,145	$45,899	$62,126	$78,840	$170,238	$706,494
Total Return	$493,096	$491,638	$490,639	$490,113	$490,073	$497,704	$698,891

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.92%

Cap Rate

3.36%

Return on Investment

2.45%

20160 Garrett Hwy Oakland, Maryland, 21550

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,374/mo

Inquire about this property

Contact Agent

$322,700

Zestimate

-50

Airbnb Investor Score

-$16,753

Annual Profit

3.4%

Cap Rate

-13.9%

Cash on Cash

$34,848

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $236/night at 48% occupancy.Projected nightly rate is $203/night at 47% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$37,098

Avg annual revenue

47%

Avg occupancy rate

$203

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

$55k

$75k

-$16,753

Profit

Revenue

$34,848

Operating Expenses

$18,210

Operating Income

$16,638

Mortgage & Taxes

$33,391

Profit (Cash Flow)

-$16,753

$120,350

Cash Investment

Down Payment

$99,000

Renos & Furnishing

$6,500

Closing Costs

$14,850

Total

$120,350

DSCR Ratio

Weak

0.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.92%

Cap Rate

3.36%

Return on Investment

2.45%

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

$23,493

Deductible property tax

$4,900

Your total deduction

$66,689

Your adjusted annual income

$150,000 - $66,689 = $83,311

Taxes on $83,311 (30%)

$24,993

Your old tax bill

$45,000

Your new tax bill

$24,993

Estimated tax savings

$20,007

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:

1972

Size:

450 sqft

Type:

APARTMENT

Parking:

Heating:

Forced Air, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: 2

Lot size: -

Building area: 450 sqft

Garage: Yes

Heating: Forced air, electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Ceiling Fan(s), Central Air, Electric

View: Lake, Water

Parking: Other, Garage, Parking Lot

Amenities: Dishwasher, Disposal, Exhaust Fan, Refrigerator, Stainless Steel Appliance(s), Electric Water Heater

Price per square foot: $717

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1218024934

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $196,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $322,700

Schools

Elementary School: Broad Ford Elementary School with 5/10 star rating
Middle School: Southern Middle School with 4/10 star rating
High School: Southern Garrett High School with 5/10 star rating