BNBCalc Short Term Rental Investment Analysis 2639 Boston St unit 4, Baltimore, MD 21224, USA

1 bed • 1 bath • 3 guests • $150,000

BNB

Calc

Annual Revenue

$31,860

Profit (Cash Flow)

-$927

Cap Rate

7.3%

Annual Revenue

$31,860

AirDNA projects $143/night at 61% occupancy ($31,860).

BNB Calc projects a 61% occupancy rate, $143 rate per night.

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

Return Metrics

-2% 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)	-$926	-$1,853	-$2,779	-$3,706	-$4,632	-$9,265	-$27,795
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$112,500	$112,500	$112,500	$112,500	$112,500	$112,500	$112,500
Down Payment	$37,500	$37,500	$37,500	$37,500	$37,500	$37,500	$37,500
Property Appreciation	$4,500	$9,135	$13,909	$18,826	$23,891	$51,587	$214,089
Total Return	$153,573	$157,281	$161,129	$165,120	$169,258	$192,322	$336,293

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2%

Cap Rate

7.27%

Return on Investment

10.44%

2639 Boston St Baltimore, Maryland, 21224

1 bed • 1 bath • 3 guests

Purchase Price

Est. $719/mo

Inquire about this property

Contact Agent

Baltimore

Guide

Zoning

Market

Guide

Laws

Market Data

$31,860

Annual Revenue

Projected nightly rate is $143/night at 61% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$927

Profit

Revenue

$31,860

Operating Expenses

$20,954

Operating Income

$10,906

Mortgage & Taxes

$11,833

Profit (Cash Flow)

-$927

$46,250

Cash Investment

Down Payment

$37,500

Renos & Furnishing

$4,250

Closing Costs

$4,500

Total

$46,250

DSCR Ratio

Weak

0.92

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2%

Cap Rate

7.27%

Return on Investment

10.44%

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

$7,238

Deductible property tax

$3,300

Your total deduction

$16,592

Your adjusted annual income

$150,000 - $16,592 = $133,408

Taxes on $133,408 (30%)

$40,022

Your old tax bill

$45,000

Your new tax bill

$40,022

Estimated tax savings

$4,978

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com