property-location

2189 Table Rock Rd Oakland, Maryland

4 bed • 2 bath • 10 guests

Purchase Price

$292,300

Zestimate

1st revenue percentile

 

 


$56,007

Annual Revenue

Based on this property's saved daily rate and occupancy

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

25.49%

Cap Rate

12.91%

Profit (Cummulative)

$18,042

$2,872

$10,500

$8,769

$1,774

Total Gain

$31,456

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.