2619 Sour Dock Dr Odenton, Maryland, 21113
4 bed • 3.5 bath • 10 guests
Est. $2,622/mo
Inquire about this property
Contact Agent
$546,700
Zestimate
Airbnb Investor Score
$48,014
Annual Profit
15.5%
Cap Rate
35.1%
Cash on Cash
$113,302
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $266/night at 69% occupancy.Projected nightly rate is $366/night at 55% occupancy.
Top 26% 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.
$73,894
Avg annual revenue
55%
Avg occupancy rate
$366
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$70k
$105k
$150k
Sign up to see the data on 40 all comparables
$48,014
Profit
Revenue
$113,302
Operating Expenses
$28,409
Operating Income
$84,893
Mortgage & Taxes
$36,879
Profit (Cash Flow)
$48,014
$136,616
Cash Investment
Down Payment
$109,340
Renos & Furnishing
$10,875
Closing Costs
$16,401
Total
$136,616
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
35.14%
Cap Rate
15.52%
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
$25,947
Deductible property tax
$5,412
Your total deduction
$7,647
Your adjusted annual income
$150,000 - $7,647 = $142,353
Taxes on $142,353 (30%)
$42,706
Your old tax bill
$45,000
Your new tax bill
$42,706
Estimated tax savings
$2,294
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:
1,650 sqft
Year built:
2005
Size:
2,210 sqft
Type:
TOWNHOUSE
Parking:
2
Heating:
Forced Air, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: TOWNHOUSE
- Stories: 3
- Lot size: 1,650 sqft
- Building area: 2,210 sqft
- Garage: Yes
- Heating: Forced air, natural gas
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Central A/C, Electric
- View: Garden, Pasture, Trees/Woods
- Parking: Garage Door Opener, Inside Entrance, Concrete Driveway, Lighted, Attached Garage
- Amenities: Cooktop, Dishwasher, Disposal, Dryer, Exhaust Fan, Microwave, Oven - Wall, Refrigerator, Surface Unit, Washer, Ice Maker, Gas Water Heater
- Price per square foot: $247
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 020457190219568
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $425,167
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $546,700
Schools
- Elementary School: Four Seasons Elementary School with 8/10 star rating
- Middle School: Arundel Middle School with 7/10 star rating
- High School: Arundel High School with 8/10 star rating