BNBCalc Short Term Rental Investment Analysis 208 Kennard Ave, Edgewood, MD 21040

4 bed • 2 bath • 12 guests • $589,888

BNB

Calc

Annual Revenue

$79,985

Profit (Cash Flow)

$16,115

Cap Rate

9.5%

Annual Revenue

$79,985

Revenue data could not be found for this address

BNB Calc projects a 61% occupancy rate, $359 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful, quiet waterfront house. Lots of room!	$78,946	$385	50%	4	3	2	$195	❌	✅	❌	Y / Y	⭐️ 5 (89)
Waterfront Family Vacation Home	$126,270	$460	75%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Comfy and Cozy on the Eastern Shore	$44,404	$153	76%	4	3	2	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
"Merrywell"at Merryland Farm A horse lovers haven	$62,888	$285	56%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (95)
Boatyard Bungalow, 6 beds, entire waterfront home	$38,714	$247	36%	4	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (82)
The White House on North East Harbor with hot tub	$117,592	$657	47%	4	3	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (32)
Entire River Front Home - 4 Bedrooms 4.5 Baths	$168,106	$515	85%	4	5	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (100)
Serenity in the Country.	$73,828	$254	72%	4	3	3	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Water View House in Charlestown, MD	$80,665	$440	47%	4	3	2	$150	❌	❌	❌	N / Y	⭐️ 5 (10)
Country-ish Home on 20 Acres	$52,815	$195	74%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (17)

Return Metrics

11.02% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,114	$32,229	$48,344	$64,459	$80,573	$161,147	$483,443
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$471,910	$471,910	$471,910	$471,910	$471,910	$471,910	$471,910
Down Payment	$117,977	$117,977	$117,977	$117,977	$117,977	$117,977	$117,977
Property Appreciation	$17,696	$35,924	$54,698	$74,036	$93,953	$202,872	$841,925
Total Return	$623,699	$658,041	$692,930	$728,383	$764,415	$953,907	$1,915,256

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.02%

Cap Rate

9.47%

Return on Investment

27.09%

208 Kennard Ave Edgewood, MD, 21040

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,829/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$16,114

Annual Profit

9.5%

Cap Rate

11.0%

Cash on Cash

$79,985

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

10 Airbnb Comparables

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

$84,422

Avg annual revenue

61%

Avg occupancy rate

$359

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

$40k

$80k

$125k

$170k

$16,115

Profit

Revenue

$79,985

Operating Expenses

$24,078

Operating Income

$55,907

Mortgage & Taxes

$39,792

Profit (Cash Flow)

$16,115

$146,174

Cash Investment

Down Payment

$117,978

Renos & Furnishing

$10,500

Closing Costs

$17,697

Total

$146,174

DSCR Ratio

Strong

1.40

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.02%

Cap Rate

9.47%

Return on Investment

27.09%

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

$27,997

Deductible property tax

$5,840

Your total deduction

$43,773

Your adjusted annual income

$150,000 - $43,773 = $106,227

Taxes on $106,227 (30%)

$31,868

Your old tax bill

$45,000

Your new tax bill

$31,868

Estimated tax savings

$13,132

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

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: -