BNBCalc Short Term Rental Cohost Analysis 2626 Two Rivers Blvd, Odenton, MD, 21113

4 bed • 4 bath • 12 guests • $959,990

BNB

Calc

Report by:

Omelie Bramwell

obramwell@gmail.com

Owner income

$46,164

Per year

This Airbnb could earn an additional

$1,166

Per month vs a Long-Term Rental

Annual Revenue range

$61,363 - $131,870

Annual Revenue

$65,948

AirDNA projects $301/night at 69% occupancy ($75,857). Airbtics projects $296/night at 61% occupancy ($65,948). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $296 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,274	$61,363	$110,037	$131,870
Occupancy	50%	59%	79%	82%
Nightly Rate	$224	$271	$367	$419

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Home away from Home	$71,678	$244	79%	4	2.5	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (136)
Family-Friendly Home in Bowie w/ Fenced Yard!	$84,396	$258	81%	4	2	2	$207	❌	❌	❌	Y / Y	⭐️ 5 (37)
Secluded Yet Accessible 4 Bd/ 3Bth Country Retreat	$100,916	$394	66%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (25)
Luxury 4 Bedroom - Pool/HotTub/Fire Pit	$88,872	$460	51%	4	2.5	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (78)
Entire Luxury Single Family 6B/4Br Home Near Wa DC	$45,552	$245	47%	4	3.5	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (79)
Large MD Townhome mins to UMD & DC Parking	$58,092	$168	88%	4	3	4	$209	❌	❌	❌	Y / Y	⭐️ 4.5 (163)
Your Oasis Away From Home	$70,676	$203	93%	4	4.5	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (90)
Modern Escape \| Near DC, Dining & Entertainment!	$76,738	$377	55%	4	3	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (94)
Pet-Friendly Home Near USNA Stadium with Parking	$91,109	$396	61%	4	2	1	$207	❌	❌	✅	Y / Y	⭐️ 5 (32)
Spacious 4 BR Home Close to DC/ Metro/ FedEx Field	$68,792	$237	75%	4	2.5	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (35)
Downtown Annapolis Home	$112,365	$367	83%	4	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (51)
Adorable home steps from Navy stadium!	$55,659	$257	58%	4	3.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (43)
DC MCM home w/ Hottub, Metro, tons of space	$52,978	$167	82%	4	1.5	1	$150	❌	✅	✅	Y / Y	⭐️ 5 (70)
Comfortable and elegant TH near Washington, DC.	$70,583	$209	88%	4	4	1	$86	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Glen Burnie Escape	$91,837	$306	82%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (80)
Handsome Home renovated - 4 minutes close to Metro	$50,495	$169	80%	4	3	3	$59	✅	❌	✅	Y / Y	⭐️ 4.5 (285)
Convenient Glenarden Home - 3 Mi to FedEx Field!	$43,642	$195	57%	4	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
4 bedrooms, 7 beds, 3 bath completely updated	$69,251	$229	81%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (103)
Beautiful 4BR Historic Home <1 Mile to Stadium	$66,305	$274	64%	4	3.5	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (32)
BWI, Baltimore, Annapolis, DC, USNA - entire house	$81,938	$290	75%	4	2.5	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (147)
Downtown Annapolis Luxury House	$82,157	$370	60%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (51)
Across from stadium - walk to downtown Annapolis!	$61,301	$313	50%	4	3	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (123)
WELCOME TO OUR NEWLY BUILT HOUSE	$53,498	$356	41%	4	2.5	2	$7	❌	❌	✅	Y / Y	⭐️ 5 (49)
Downtown Annapolis 3 BR House W PrivateParking	$43,752	$199	58%	4	1.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (41)
Charming, family-friendly home near Washington, DC	$74,952	$240	81%	4	2	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (40)
Blissful Abode near Washington DC	$60,862	$241	69%	4	2.5	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (435)
Cozy, Peaceful 4 Bedroom Townhouse	$71,746	$304	59%	4	2.5	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (10)
Maryland Home w/ Deck: 8 Mi to Washington, DC	$42,305	$138	78%	4	2	2	$129	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Beautiful four bedroom single family home.	$28,801	$188	39%	4	2.5	1	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
MODERN SLEEK 4-BEDS 2-BATH	$47,971	$205	59%	4	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (57)
Annapolis home, near Downtown	$48,639	$415	31%	4	2	1	$130	❌	❌	❌	N / Y	⭐️ 5 (62)
Bob's Vacation Home	$30,736	$236	34%	4	2.5	1	$60	❌	❌	✅	Y / N	⭐️ 5 (47)
Waterfront River Breeze w private pier & billiards	$119,434	$539	58%	4	3	3	$270	✅	❌	✅	Y / Y	⭐️ 5 (22)
Brand New. 1.5 blocks to Westin.1st floor bed/bath	$89,964	$478	51%	4	3	3	$170	❌	❌	❌	Y / Y	⭐️ 5 (52)
Luxury 4 Bedroom Home at Woodmore	$65,712	$287	59%	4	2.5	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (26)
Spacious relaxing home by DC, CP, woods & lake	$46,409	$268	46%	4	2.5	2	$235	❌	❌	✅	Y / Y	⭐️ 5 (178)
Spacious 4 BR Home in Beltsville	$75,532	$320	60%	4	2.5	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (3)
Mins to Annapolis from Waterfront home Pool, Pier	$61,874	$389	38%	4	3	3	$235	✅	❌	❌	Y / Y	⭐️ 4.5 (13)

2626 Two Rivers Blvd Odenton, Maryland, 21113

4 bed • 4 bath • 12 guests

Inquire about this property

Contact Omelie

$65,948

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $301/night at 69% occupancy ($75,857.52). Airbtics projects $296/night at 61% occupancy ($65,948).

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$66,272

Avg annual revenue

61%

Avg occupancy rate

$296

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

$30k

$60k

$90k

$120k

$65,948

Revenue

$65,948

Cleaning

$8,395

Cohost commission

$13,190

Owner payout

$46,164

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

2025

Size:

4,611 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: -

Building area: 4,611 sqft

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: Garage

Amenities: -

Price per square foot: $208

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: -

Schools

Elementary School: Crofton Elementary School with 8/10 star rating
Middle School: Crofton Middle School with 9/10 star rating
High School: Arundel High School with 8/10 star rating