BNBCalc Short Term Rental Investment Analysis 2603 Maisel St, Baltimore, MD 21230

3 bed • 1 bath • 9 guests • $180,000

BNB

Calc

Annual Revenue

$37,280

Profit (Cash Flow)

$6,612

Cap Rate

10.4%

Annual Revenue

$37,280

AirDNA projects $173/night at 59% occupancy ($37,280). Airbtics projects $185/night at 60% occupancy ($40,542). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, $173 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,279	$37,907	$62,550	$87,236
Occupancy	51%	58%	72%	81%
Nightly Rate	$129	$170	$225	$280

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Opulence \|12 ppl \|Park Free \|5 mins-Harbor \|Events	$44,440	$225	52%	3	3	1	$99	❌	❌	✅	Y / Y	⭐️ 4.7 (49)
Modern townhome blocks away from Camden Yards	$26,757	$109	64%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (242)
Beautiful Brick Townhome in Pigtown.	$51,208	$188	72%	3	4	2	$170	❌	❌	✅	Y / Y	⭐️ 5 (35)
Bell Villa	$49,695	$279	43%	3	4	2	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Quirky Baltimore Townhome ~ 2 Mi to Inner Harbor	$31,266	$225	36%	3	3	2	$104	❌	❌	❌	Y / Y	⭐️ 4.2 (7)
Exquisite Townhouse near Downtown Entertainment	$43,041	$240	49%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
Cozy Rowhouse in Baltimore	$22,074	$157	34%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Beautiful Row Home-near Convention Center	$29,560	$128	57%	3	3	2	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Camden Yards, Convention Center	$37,494	$194	52%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (77)
Steps from Stadiums/Convention Center/UMD	$74,224	$312	61%	3	3	3	$190	❌	❌	✅	Y / Y	⭐️ 4.7 (84)
★Walk Score 92★Parkings★Full Kitch★Fed Hill★Family	$32,284	$95	85%	3	2	2	$119	❌	❌	✅	Y / Y	⭐️ 5 (397)
Perfect Location! Charming Family-Friendly Home	$44,537	$247	48%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (69)
Top of Federal Hill Townhouse With Rooftop Deck	$44,136	$130	85%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (415)
Stylish Townhome (3BR 2.5BA)	$44,093	$139	78%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (162)
CHARMING in Federal Hill with ROOFTOP DECK	$38,189	$216	45%	3	4	2	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (105)
3BR/2.5BA Steps to Convention Center with Parking	$40,627	$172	63%	3	3	4	$110	❌	❌	❌	Y / Y	⭐️ 4.7 (183)
Quaint Baltimore Townhouse ~ 1 Mi to Inner Harbor!	$32,645	$126	63%	3	2	2	$181	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Charming Townhouse in Little Italy/free parking	$56,894	$183	82%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (137)
UMB/Stadiums/Convention Center Modern 3 level Home	$31,694	$136	61%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (85)
Lovely 3-Bedroom Townhouse in Historic Fed Hill	$39,972	$128	81%	3	3	2	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (100)
Charming Rowhouse in the heart of Little Italy!	$27,721	$132	56%	3	2	3	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (220)
Stadiums/Convention Center/UMB/Inner Harbor	$42,446	$122	86%	3	3	2	$139	❌	❌	❌	Y / Y	⭐️ 4.9 (349)
Cozy Ba Townhome Near Little Italy I Fells Point	$30,659	$99	76%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
Home in Hip Washington Village!	$37,898	$185	53%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
⭐️ Walk Score 93 ⭐️ Comfy beds ⭐️ Youtube TV	$30,389	$96	69%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (184)
Charm City Getaway	$35,785	$144	58%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (59)
Baltimore Abode, Walk to Cross Street Market!	$54,700	$264	53%	3	2	2	$207	❌	❌	✅	Y / Y	⭐️ 5 (6)
Relaxing Rooftop Deck Escape! Free Parking!	$44,068	$138	77%	3	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (482)
Federal Hill - Beautiful House	$30,616	$166	49%	3	4	2	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Little Italy's Gem	$48,186	$232	55%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (253)
Lancaster House in Fells Point	$43,682	$217	55%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (178)
New! PennStation Parking KingBed BreweryStepsAway	$40,112	$222	48%	3	3	2	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (69)
3-Bedroom Duplex with Patio	$33,295	$126	69%	3	3	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (48)
3 bedroom town house with modern furnishing	$36,182	$168	56%	3	3	2	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (97)
Townhouse in Fells Point/2 roof decks amazing view	$40,210	$157	68%	3	2	3	$148	❌	❌	❌	Y / Y	⭐️ 4.6 (92)
Lux Downtown Fells ~ Firepit, Grass deck, BBQ	$63,104	$227	73%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (56)
Beautiful Home w/ Rooftop Deck Near Johns Hopkins	$35,189	$120	78%	3	3	3	$170	❌	❌	✅	Y / Y	⭐️ 5 (29)
Federal Hill Historic Row Home	$79,743	$352	58%	3	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (84)

Return Metrics

13.31% 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)	$6,611	$13,223	$19,835	$26,447	$33,058	$66,117	$198,352
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$144,000	$144,000	$144,000	$144,000	$144,000	$144,000	$144,000
Down Payment	$36,000	$36,000	$36,000	$36,000	$36,000	$36,000	$36,000
Property Appreciation	$5,400	$10,962	$16,690	$22,591	$28,669	$61,904	$256,907
Total Return	$192,011	$204,185	$216,526	$229,038	$241,728	$308,022	$635,260

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.31%

Cap Rate

10.41%

Return on Investment

27.75%

2603 Maisel St Baltimore, MD, 21230

3 bed • 1 bath • 9 guests

Purchase Price

Est. $863/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$6,611

Annual Profit

10.4%

Cap Rate

13.3%

Cash on Cash

$37,280

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $173/night at 59% occupancy.Projected nightly rate is $185/night at 60% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$40,872

Avg annual revenue

60%

Avg occupancy rate

$185

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

$6,612

Profit

Revenue

$37,280

Operating Expenses

$18,526

Operating Income

$18,754

Mortgage & Taxes

$12,142

Profit (Cash Flow)

$6,612

$49,650

Cash Investment

Down Payment

$36,000

Renos & Furnishing

$8,250

Closing Costs

$5,400

Total

$49,650

DSCR Ratio

Strong

1.54

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.31%

Cap Rate

10.41%

Return on Investment

27.75%

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

$8,543

Deductible property tax

$1,782

Your total deduction

$12,359

Your adjusted annual income

$150,000 - $12,359 = $137,641

Taxes on $137,641 (30%)

$41,292

Your old tax bill

$45,000

Your new tax bill

$41,292

Estimated tax savings

$3,708

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: Yes

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: -