BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 220 N Belnord Ave, Baltimore, MD, 21224

2 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$45,298

Profit (Cash Flow)

$2,209

Cash on Cash Return

32.2%

Annual Revenue

$45,298

AirDNA projects $153/night at 65% occupancy ($36,323). Airbtics projects $142/night at 67% occupancy ($34,749). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 78% occupancy rate, $159 rate per night.

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

Percentiles25%50%75%90%
Revenue$24,257$37,353$47,601$64,775
Occupancy53%70%78%87%
Nightly Rate$120$140$159$194

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
NEW LISTING! Trendy rowhouse in Patterson Park

No image available

$32,862
$128
67%
222$70❌❌❌Y / Y⭐️ 5 (50)
City Sanctuary (Close to Downtown & Free Parking)

No image available

$22,810
$125
43%
22.52$120❌❌❌Y / Y⭐️ 5 (183)
Pristine@ Patterson Park, Canton Connect | Rooftop

No image available

$35,408
$133
69%
222$121❌❌✅Y / Y⭐️ 5 (49)
Patterson Park Velvet House

No image available

$48,032
$137
93%
22.51$50❌❌❌Y / Y⭐️ 5 (87)
Cozy Baltimore Townhome

No image available

$60,719
$216
73%
22.53$125❌❌❌Y / Y⭐️ 5 (70)
Modern 2 Bedroom in Butchers Hill

No image available

$28,290
$109
65%
21.52$80❌❌❌Y / Y⭐️ 5 (183)
Mid-Century Row House near Patterson Park - 2br *

No image available

$49,772
$156
84%
22.52$150❌❌✅Y / Y⭐️ 5 (64)
Charming gem steps away from Patterson Park!

No image available

$30,779
$110
74%
212$100❌❌✅Y / N⭐️ 5 (92)
Exclusive Sunken Living Room Soaring Exposed Brick

No image available

$56,113
$204
70%
22.51$145❌❌✅Y / Y⭐️ 5 (76)
Parkfront Hot Tub Haven for Families & Pets

No image available

$35,804
$140
64%
22.51$70❌✅✅Y / Y⭐️ 5 (501)
Newly Renovated Home in the Heart of Fells Point

No image available

$25,631
$127
51%
22.52$120❌❌✅Y / Y⭐️ 5 (61)
Johns Hopkins Historic Renovated home - Location!

No image available

$40,812
$140
75%
222$125❌❌❌Y / Y⭐️ 5 (56)
Luxury Home, Gorgeous Roof Deck (By Marina & Park)

No image available

$53,171
$162
87%
221$69❌❌❌Y / Y⭐️ 5 (199)
Urban Cabana in the heart of East Baltimore!

No image available

$19,253
$127
40%
222$60❌❌❌Y / Y⭐️ 5 (134)
Reggie | A Designer Fells Point Townhouse

No image available

$54,050
$168
84%
22.52$150❌❌✅Y / Y⭐️ 5 (50)
Charming Canton Escape - Park & Walk

No image available

$35,580
$140
67%
21.52$95❌❌❌Y / Y⭐️ 5 (67)
Cheerful 2-bedroom row house with rooftop deck

No image available

$51,878
$171
81%
21.52$90❌❌❌Y / Y⭐️ 5 (173)
*Close 2 Hopkins: Proximity 4 Staff & Interns*

No image available

$25,459
$80
81%
21.52$100❌❌❌N / N⭐️ 4 (24)
Cozy Townhouse in Patterson Park

No image available

$30,948
$107
77%
213$149❌❌✅Y / Y⭐️ 5 (21)
Recovery & Rest: Peaceful Stay Near John Hopkins

No image available

$32,633
$155
54%
222$165❌❌❌Y / Y⭐️ 5 (36)
Boho Modern Townhouse w/ Roof Deck + Fire Pit

No image available

$79,398
$212
100%
222$135❌❌❌Y / Y⭐️ 5 (50)
Bright & Charming 2bd In The Heart Of Fells

No image available

$22,229
$193
30%
21.52$95❌❌❌Y / Y⭐️ 5 (174)
Upper Fells Point Row House

No image available

$40,882
$149
73%
22.53$80❌❌✅Y / Y⭐️ 5 (234)
Cozy Home Near BMore's Finest

No image available

$27,494
$147
46%
221$150❌❌❌Y / N⭐️ 5 (15)
Baltimore's Home Away from Home

No image available

$34,842
$151
49%
221$216❌❌❌Y / Y⭐️ 0 (1)
Baltimore's Best Home Away From Home

No image available

$38,262
$236
42%
222$165❌❌❌Y / Y⭐️ 5 (26)
Baltimore's Best Home Away From Home

No image available

$23,666
$146
41%
222$165❌❌❌Y / Y⭐️ 5 (9)
Baltimore's Best Home Away from Home

No image available

$35,199
$182
40%
221$216❌❌❌Y / Y⭐️ 0 (2)
Boho Chic Bungalow close to Fells & Hopkins

No image available

$29,748
$103
77%
215$100❌❌✅Y / Y⭐️ 5 (23)
Urban Oasis II: 2-Br Apt Near Water & Nightlife

No image available

$34,898
$134
66%
212$150❌❌❌Y / Y⭐️ 5 (48)
2-Bedroom Eager Park Rowhome w/Parking

No image available

$34,148
$103
88%
2228$140❌❌❌Y / Y⭐️ 5 (17)
Mr. Boh's Ode to B'more ♥ Fells Pt. Hopkins.

No image available

$31,695
$100
83%
213$80❌❌❌Y / Y⭐️ 5 (109)
Patterson park 3

No image available

$27,336
$100
71%
217$100❌❌❌Y / Y⭐️ 4.5 (19)
The Space

No image available

$33,123
$160
54%
21.53$200❌❌✅Y / Y⭐️ 5 (22)
The Big Red Bungalow Downtown

No image available

$23,172
$82
74%
232$80❌❌❌Y / N⭐️ 5 (14)
Luxury 2B/2.5B near Hopkins & historic Fells Point

No image available

$41,260
$144
76%
22.55$200❌✅❌Y / Y⭐️ 5 (18)
Quintessential Upper Fells Home

No image available

$23,672
$147
44%
231$0❌❌❌Y / N⭐️ 5 (1)
2/2 Rowhome in Highlandtown

No image available

$38,361
$159
63%
221$37❌❌✅Y / Y⭐️ 4.8 (63)
Renovated Townhome close to Inner Harbor/Downtown

No image available

$29,408
$77
92%
223$280❌❌❌Y / Y⭐️ 5 (8)
Charm City Oasis

No image available

$37,254
$124
76%
22.52$100❌❌❌Y / Y⭐️ 5 (22)

Return Metrics

32.24% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,208$4,417$6,626$8,835$11,044$22,088$66,266
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$2,208$4,417$6,626$8,835$11,044$22,088$66,266

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

32.24%

Payback Period Days

1132

Return on Investment

32.24%

property-location

220 N Belnord Ave Baltimore, Maryland, 21224

2 bed • 3 bath • 6 guests

Agent

Inquire about this property

Contact Agent

Baltimore

Guide

Zoning

Market

Guide


Laws


Market Data

$45,298

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $153/night at 65% occupancy ($36,323.51). Airbtics projects $142/night at 67% occupancy ($34,749).

Top 28% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$36,401

Avg annual revenue

67%

Avg occupancy rate

$142

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

$40k

$60k

$80k

Sign up to see the data on 40 all comparables

$2,209

Profit

Revenue

$45,298

Operating Expenses

$17,889

Operating Income

$27,409

Net Effective Rent

$25,200

Profit (Cash Flow)

$2,209

$6,850

Cash Investment

Renos & Furnishing

$6,750

Setup Costs

$100

Total

$6,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

32.24%

Payback Period Days

1132