BNBCalc Short Term Rental Investment Analysis 2800 Terra Vista Dr, Baldwin, MD, 21013

2 bed • 1 bath • 6 guests • $60,000

BNB

Calc

Annual Revenue

$33,062

Profit (Cash Flow)

$11,036

Cap Rate

25.1%

Annual Revenue

$33,062

AirDNA projects $170/night at 33% occupancy ($20,490). Airbtics projects $146/night at 62% occupancy ($33,061). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, $146 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,028	$29,793	$49,290	$70,065
Occupancy	49%	62%	73%	84%
Nightly Rate	$108	$127	$177	$220

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Country Loft	$74,310	$250	78%	2	1	2	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (53)
Farm house getaway!	$29,346	$160	49%	2	1.5	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (86)
Luxury 2 Bedroom Apartment near Baltimore	$37,974	$151	62%	2	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (58)
2nd story 2br. Apartment in the woods	$23,252	$113	54%	2	1	2	$69	❌	❌	❌	Y / Y	⭐️ 5 (43)
Camelot Cabin	$29,763	$198	38%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (23)
Cozy, clean, quaint townhouse	$16,719	$107	41%	2	1.5	1	$30	❌	❌	✅	Y / Y	⭐️ 5 (43)
Heart of Towson -Pool-King-Parking-Netflix-GYM	$32,197	$113	73%	2	2	1	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (80)
A Cozy/Modern private suite.	$20,927	$88	58%	2	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (53)
Cozy up in the restored 1820s Miller's House!	$39,941	$219	49%	2	1.5	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (80)
Small town getaway- Bel Air	$37,435	$129	78%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (54)
Home Sweet Home Apartment in a beautiful home	$35,401	$147	64%	2	1	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (93)
Small House on Gentleman’s Farm	$35,765	$104	88%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (84)
Picturesque apt in Towson with Karaoke,Netflix etc	$46,099	$252	49%	2	2	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (62)
The Wow apt in Towson.Karaoke,Netflix,fast internt	$40,108	$230	47%	2	2	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (32)
A home away from home	$29,664	$126	62%	2	1	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (210)
Eye of the Tiger Home in Towson	$63,857	$205	84%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (88)
Comfy Home in Charming Hampden	$43,024	$120	97%	2	1.5	1	$35	❌	❌	✅	Y / Y	⭐️ 5 (415)
3 beds,Yard,Free Parking&Wine.Close to Everything!	$27,120	$117	58%	2	1	1	$99	✅	❌	❌	Y / Y	⭐️ 5 (28)
Uncover Vintage Charm in Historic Mt Washington	$28,500	$128	57%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (103)
Kosher 2 Bedroom Apt, In the Eruv, w/ Kitchenette	$30,798	$206	40%	2	1	2	$79	❌	❌	❌	Y / Y	⭐️ 5 (45)
CHARLES VILLAGE APARTMENT 2BR - LEVEL 2	$25,641	$95	72%	2	1	3	$60	❌	❌	❌	N / Y	⭐️ 5 (195)
Entire Remington RowHome w/Porch	$50,682	$168	82%	2	2	2	$20	❌	❌	❌	Y / Y	⭐️ 5 (74)
B Charmed in this Spacious Two Level Apartment	$37,646	$131	76%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (163)
Jungle Dream Loft! 3 Bed/ Wine/ Balcony/ Parking!	$30,105	$120	64%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Zen Retreat, residential home - Entire Top Floor	$23,181	$81	70%	2	1	2	$105	❌	❌	✅	Y / Y	⭐️ 4.5 (61)
3Beds 3baths 3rd bedroom has a sofa bed(basement)	$44,930	$198	62%	2	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (46)
Luxury Two BD unit near JHU and Hampden	$28,062	$118	63%	2	1	2	$70	❌	❌	✅	Y / Y	⭐️ 5 (19)
The Birdhouse	$24,406	$96	62%	2	1	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (28)
Hide-a-way Haven	$21,839	$153	39%	2	1	2	$0	✅	❌	❌	N / N	⭐️ 5 (5)
Modern Two Bedroom in Loch Raven	$21,336	$87	64%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
* Lovely Gem w/ Perfect Combo of Flair & Class *	$51,758	$154	89%	2	2	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (172)
Relaxing home - walk to Towson	$27,726	$95	78%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (31)
1811 Historic Stone Hill Home: Private Sanctuary	$41,650	$125	89%	2	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (365)
Joppatowne Home w/ Private Deck & Fireplace!	$24,571	$174	36%	2	1	2	$104	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Royalty Homes: 2 Bedrooms Apt, Clean, Spacious	$19,884	$106	49%	2	1	2	$49	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
3 Bed (King, 2 Queens)+Parking+Wine+Arcade +Garden	$27,784	$109	62%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Jungle Retreat! Parking/Yard/Wine/Firepit	$29,380	$119	63%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Sweet Little Farmhouse	$35,808	$186	51%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (25)
Gorgeous Mid-Century Gem near Lake Roland	$45,325	$258	48%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (114)
Row home close to John Hopkins	$26,665	$106	66%	2	1.5	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (48)

Return Metrics

55.04% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,036	$22,072	$33,109	$44,145	$55,182	$110,364	$331,092
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$48,000	$48,000	$48,000	$48,000	$48,000	$48,000	$48,000
Down Payment	$12,000	$12,000	$12,000	$12,000	$12,000	$12,000	$12,000
Property Appreciation	$1,800	$3,654	$5,563	$7,530	$9,556	$20,634	$85,635
Total Return	$72,836	$85,726	$98,672	$111,676	$124,738	$190,999	$476,728

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

55.04%

Cap Rate

25.13%

Return on Investment

66.96%

2800 Terra Vista Dr Baldwin, Maryland, 21013

2 bed • 1 bath • 6 guests

Purchase Price

Est. $288/mo

Inquire about this property

Contact Agent

331

Airbnb Investor Score

$11,036

Annual Profit

25.1%

Cap Rate

55.0%

Cash on Cash

$33,062

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $170/night at 33% occupancy.Projected nightly rate is $146/night at 62% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$34,014

Avg annual revenue

62%

Avg occupancy rate

$146

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

$15k

$35k

$55k

$75k

$11,036

Profit

Revenue

$33,062

Operating Expenses

$17,978

Operating Income

$15,084

Mortgage & Taxes

$4,047

Profit (Cash Flow)

$11,036

$20,050

Cash Investment

Down Payment

$12,000

Renos & Furnishing

$6,250

Closing Costs

$1,800

Total

$20,050

DSCR Ratio

Strong

3.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

55.04%

Cap Rate

25.13%

Return on Investment

66.96%

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

$2,848

Deductible property tax

$594

Your total deduction

-$4,230

Your adjusted annual income

$150,000 - -$4,230 = $154,230

Taxes on $154,230 (30%)

$46,269

Your old tax bill

$45,000

Your new tax bill

$46,269

Estimated tax savings

-$1,269

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