253 S Durham St Baltimore, MD, 21231
2 bed • 1 bath • 6 guests
Est. $717/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$15,485
Annual Profit
17.1%
Cap Rate
38.1%
Cash on Cash
$45,115
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $193/night at 64% occupancy ($45,114.93). Airbtics projects $151/night at 67% occupancy ($36,951).
Top 56% of comparables
Top 18% 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.
$38,141
Avg annual revenue
67%
Avg occupancy rate
$151
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$70k
$100k
Sign up to see the data on 40 all comparables
$15,485
Profit
Revenue
$45,115
Operating Expenses
$19,545
Operating Income
$25,570
Mortgage & Taxes
$10,085
Profit (Cash Flow)
$15,485
$40,635
Cash Investment
Down Payment
$29,900
Renos & Furnishing
$6,250
Closing Costs
$4,485
Total
$40,635
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
38.1%
Cap Rate
17.1%
STR Tax Calculator (USA)
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
$7,095
Deductible property tax
$1,480
Your total deduction
$13,876
Your adjusted annual income
$150,000 - $13,876 = $136,124
Taxes on $136,124 (30%)
$40,837
Your old tax bill
$45,000
Your new tax bill
$40,837
Estimated tax savings
$4,163
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:
1900
Size:
1,120 sqft
Type:
SFR
Parking:
-
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 209 S Durham St | - | 1 | 1,176 | - | 0 | 1900 | $50,000 | - |
| 227 N Castle St | 3 | 1 | 1,020 | - | 0 | 1900 | $205,000 | - |
| 129 N Rose St | 3 | 1 | 1,040 | - | 0 | 1900 | $292,000 | - |
| 407 N Glover St | - | 1 | 1,092 | - | 0 | 1900 | $35,000 | - |
| 244 S Castle St | 2 | 1 | 1,295 | - | 0 | 1900 | $233,000 | - |
| 26 N Lakewood Ave | - | 2 | 1,170 | - | 0 | 1900 | $0 | - |
| 407 S Chapel St | 2 | 1 | 1,170 | - | 0 | 1830 | $250,000 | - |
| 213 S Chapel St | - | 1 | 1,200 | - | 0 | 1900 | $0 | - |
| 2510 E Fayette St | 2 | 1 | 1,140 | - | 0 | 1910 | $119,900 | - |
| 519 S Luzerne Ave | 2 | 1 | 1,008 | - | 0 | 1920 | $334,900 | - |
Property Details
- MLS Status: Active
- Property Use: Townhouse (Residential)
- Stories: -
- Lot size: -
- Building area: 1,120 sqft
- Garage: No
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-8
- Land Use: Residential
- Parcel Number: 02-02-1754 -113
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $142,533
- County Est. Land Value: $60,000
- Assessed Land Value: -
- County Est. Structure Value: $92,600
Market Estimate: -
Schools
- Elementary School: Wolfe Street Academy with 5/10 star rating
- Middle School: Booker T. Washington Middle School0
- High School: Benjamin Franklin High School @ Masonville Cove with 1/10 star rating