BNBCalc Short Term Rental Investment Analysis 3016 Elgin Ave, Baltimore, MD 21216

3 bed • 2 bath • 9 guests • $274,900

BNB

Calc

Annual Revenue

$27,799

Profit (Cash Flow)

$7,783

Cap Rate

3.8%

Annual Revenue

$27,799

AirDNA projects $177/night at 43% occupancy ($27,798). Airbtics projects $210/night at 64% occupancy ($49,088). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 43% occupancy rate, $177 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,159	$50,088	$83,544	$104,215
Occupancy	56%	60%	78%	82%
Nightly Rate	$129	$203	$269	$323

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Baltimore Townhouse close to JHU & MICA	$76,461	$236	82%	3	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (126)
Baltimore Townhouse near JHU & MICA	$74,428	$235	78%	3	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (94)
Modern townhome blocks away from Camden Yards	$33,100	$117	61%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (207)
Spacious Row Home-4 mins to Convention Center	$38,361	$147	60%	3	3	2	$170	❌	❌	✅	Y / Y	⭐️ 5 (29)
Stadiums/Convention Center/UMB/Inner Harbor	$44,592	$116	86%	3	3	2	$139	❌	❌	❌	Y / Y	⭐️ 4.9 (307)
Contemporary, Renovated Urban Home in Baltimore	$52,014	$171	79%	3	4	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (18)
Steps from Stadiums/Convention Center/UMD	$76,190	$320	60%	3	3	3	$190	❌	❌	✅	Y / Y	⭐️ 4.7 (77)
The Grandeur \| TOP-TIER Opulence Near The Harbor	$58,173	$354	43%	3	3	1	$99	❌	❌	✅	Y / Y	⭐️ 4.7 (41)
Royalty Homes: Family Style, clean in a safe area	$28,034	$124	55%	3	2	2	$85	✅	❌	❌	Y / Y	⭐️ 4.6 (70)
Modern Brownstone in Baltimore’s Federal Hill	$38,942	$280	38%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (36)

Return Metrics

10.85% 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)	$7,783	$15,566	$23,350	$31,133	$38,916	$77,833	$233,501
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$219,920	$219,920	$219,920	$219,920	$219,920	$219,920	$219,920
Down Payment	$54,980	$54,980	$54,980	$54,980	$54,980	$54,980	$54,980
Property Appreciation	$8,247	$16,741	$25,490	$34,502	$43,784	$94,542	$392,354
Total Return	$290,930	$307,208	$323,740	$340,535	$357,601	$447,276	$900,755

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.85%

Cap Rate

3.82%

Return on Investment

26.11%

3016 Elgin Ave Baltimore, MD, 21216

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,319/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$8,039

Annual Profit

3.8%

Cap Rate

10.9%

Cash on Cash

$27,799

Annual Revenue

BNBCalc predicts this property will get $210 per night with 64% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$52,029

Avg annual revenue

64%

Avg occupancy rate

$210

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

$25k

$45k

$60k

$75k

$7,783

Profit

Revenue

$27,799

Operating Expenses

$17,294

Operating Income

$10,505

Mortgage & Taxes

$2,722

Profit (Cash Flow)

$7,783

$71,727

Cash Investment

Down Payment

$54,980

Renos & Furnishing

$8,500

Closing Costs

$8,247

Total

$71,727

DSCR Ratio

Weak

0.57

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.85%

Cap Rate

3.82%

Return on Investment

26.11%

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

$13,047

Deductible property tax

$2,722

Your total deduction

$36,446

Your adjusted annual income

$150,000 - $36,446 = $113,554

Taxes on $113,554 (30%)

$34,066

Your old tax bill

$45,000

Your new tax bill

$34,066

Estimated tax savings

$10,934

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: -