BNBCalc Short Term Rental Investment Analysis 2262 Druid Park Dr, Baltimore, MD 21211

2 bed • 2 bath • 6 guests • $245,900

BNB

Calc

Annual Revenue

$29,201

Profit (Cash Flow)

-$4,863

Cap Rate

4.8%

Annual Revenue

$29,201

AirDNA projects $121/night at 55% occupancy ($24,306). Airbtics projects $123/night at 65% occupancy ($29,201). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $123 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,243	$28,493	$41,746	$55,522
Occupancy	53%	65%	80%	82%
Nightly Rate	$96	$116	$137	$179

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Emerald Elite	$20,256	$114	43%	2	1	1	$125	✅	❌	✅	Y / Y	⭐️ 4.9 (11)
Full house in “coolest neighborhood in America”	$36,576	$120	80%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (142)
Comfy Home in Charming Hampden	$40,314	$110	99%	2	2	1	$35	❌	❌	✅	Y / Y	⭐️ 5 (398)
1811 Historic Stone Hill Home: Private Sanctuary	$34,671	$117	79%	2	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.9 (351)
Entire Remington RowHome w/Porch	$49,661	$159	85%	2	2	2	$20	❌	❌	❌	Y / Y	⭐️ 5 (63)
CHARLES VILLAGE APARTMENT 2BR - LEVEL 2	$21,078	$93	60%	2	1	3	$60	❌	❌	❌	N / Y	⭐️ 4.8 (189)
Hopkins Hospitality	$24,904	$88	73%	2	1	4	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (89)
B Charmed in this Spacious Two Level Apartment	$32,859	$123	69%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (154)
Colorful & Quirky 2-BR Loft \| near MICA, JH & UMMC	$23,264	$116	53%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Uncover Vintage Charm in Historic Mt Washington	$27,082	$121	57%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (90)
Private Suite. Stunning and Spacious	$30,413	$137	60%	2	1	2	$20	❌	❌	❌	Y / Y	⭐️ 5 (149)
Remodeled Historical Rowhome in Seton Hill	$30,411	$137	57%	2	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (82)
Upscale 2BD/1.5BA townhome mins to JHH & downtown	$22,920	$110	48%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (37)
Best Location in Mt. Vernon—The Commodore Perry	$34,421	$178	52%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (171)
1200 sqft/ 2BR LOFT near JHU	$20,144	$64	81%	2	2	2	$59	❌	❌	❌	Y / Y	⭐️ 4.9 (389)
Gorgeous Mid-Century Gem near Lake Roland	$43,005	$250	47%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (113)
New! Modern, Charming 2BD Apartment in Mt. Vernon	$26,046	$147	45%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
Hula House	$24,548	$85	75%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (66)
Restaurants, MD Zoo, JHU, Inner Harbor	$27,101	$143	50%	2	1	2	$45	❌	❌	❌	Y / N	⭐️ 4.8 (16)
Walkable 2-BR Hampden Row Home Close to JHU	$40,094	$120	89%	2	1	30	$50	❌	❌	❌	Y / Y	⭐️ 5 (41)
Lovely 2 Bedroom w/Balcony Near Hopkins University	$24,809	$83	76%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (137)
Cozy/Petfriendly/Art district/Amtrak/JHH/Mercy	$27,759	$127	57%	2	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (68)
Central & Trendy Baltimore Townhome: Pets OK!	$17,188	$114	36%	2	1	2	$258	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
NEW LISTING! Trendy rowhouse in Patterson Park	$29,519	$122	62%	2	2	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (45)
Cozy Cottage Garden Getaway	$23,519	$119	54%	2	1	2	$0	❌	✅	❌	Y / Y	⭐️ 4.5 (59)
Kosher 2 Bedroom Apt, In the Eruv, w/ Kitchenette	$32,285	$214	40%	2	1	2	$79	❌	❌	❌	Y / Y	⭐️ 5 (41)
Woodberry Haven	$33,234	$94	95%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.7 (74)
Hopkins Hospitality 3 #Charm	$23,224	$102	59%	2	1	4	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Modern Baltimore loft	$20,409	$90	57%	2	2	3	$174	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
The City’s Hidden Gem!	$10,690	$193	14%	2	2	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
2 Bedrooms - family friendly	$18,919	$55	82%	2	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (101)
Lynn’s Hampden Escape	$42,872	$150	77%	2	1	1	$50	❌	❌	❌	Y / N	⭐️ 4.9 (13)
Row home close to John Hopkins	$26,238	$97	71%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
Beautiful 2-bedroom Apartment	$25,972	$85	80%	2	1	4	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Cozy Townhouse in Patterson Park	$29,987	$100	79%	2	1	3	$149	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
Cozy Gem in Baltimore's Vibrant Neighborhood	$29,112	$135	57%	2	1	2	$49	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Jungle Dream Loft! 3 Bed/ Wine/ Balcony/ Parking!	$32,851	$116	72%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Cozy Baltimore Townhome	$68,223	$222	80%	2	3	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (57)
Hampden Artist Mid-Century Townhouse	$28,734	$94	81%	2	1	14	$100	❌	❌	❌	Y / Y	⭐️ 5 (4)
Hopkins Hospitality II	$31,960	$105	82%	2	1	4	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (45)

Return Metrics

-7.71% 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)	-$4,862	-$9,725	-$14,587	-$19,450	-$24,312	-$48,625	-$145,876
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$196,720	$196,720	$196,720	$196,720	$196,720	$196,720	$196,720
Down Payment	$49,180	$49,180	$49,180	$49,180	$49,180	$49,180	$49,180
Property Appreciation	$7,377	$14,975	$22,801	$30,862	$39,165	$84,569	$350,963
Total Return	$248,414	$251,150	$254,113	$257,312	$260,752	$281,843	$450,987

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.71%

Cap Rate

4.76%

Return on Investment

7.81%

2262 Druid Park Dr Baltimore, MD, 21211

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,179/mo

This property is for sale!

Contact Agent

-21

Airbnb Investor Score

-$4,862

Annual Profit

4.8%

Cap Rate

-7.7%

Cash on Cash

$29,201

Annual Revenue

BNBCalc predicts this property will get $123 per night with 65% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$29,681

Avg annual revenue

65%

Avg occupancy rate

$123

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

$50k

$70k

-$4,863

Profit

Revenue

$29,201

Operating Expenses

$17,476

Operating Income

$11,725

Mortgage & Taxes

$16,588

Profit (Cash Flow)

-$4,863

$63,057

Cash Investment

Down Payment

$49,180

Renos & Furnishing

$6,500

Closing Costs

$7,377

Total

$63,057

DSCR Ratio

Weak

0.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.71%

Cap Rate

4.76%

Return on Investment

7.81%

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

$11,671

Deductible property tax

$2,434

Your total deduction

$30,120

Your adjusted annual income

$150,000 - $30,120 = $119,880

Taxes on $119,880 (30%)

$35,964

Your old tax bill

$45,000

Your new tax bill

$35,964

Estimated tax savings

$9,036

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: -