BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 39 S Morley St, Baltimore, MD, 21229

3 bed • 1 bath • 8 guests • $1,500

BNB

Calc

Annual Revenue

$42,883

Profit (Cash Flow)

$7,308

Cash on Cash Return

87.5%

Annual Revenue

$42,883

AirDNA projects $181/night at 83% occupancy ($54,870). Airbtics projects $199/night at 59% occupancy ($42,883). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 59% occupancy rate, $199 rate per night.

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

Percentiles25%50%75%90%
Revenue$26,585$43,780$65,125$94,926
Occupancy48%62%70%83%
Nightly Rate$145$185$240$297

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Stylish Townhome (3BR 2.5BA)

No image available

$44,356
$148
73%
32.51$150❌❌❌Y / Y⭐️ 5 (170)
The Oasis of Baltimore City

No image available

$28,497
$99
77%
313$90❌❌❌Y / Y⭐️ 5 (49)
Cheerful 3 bedroom townhouse near City attractions

No image available

$42,848
$189
61%
32.52$65❌❌✅Y / Y⭐️ 5 (40)
Modern townhome blocks away from Camden Yards

No image available

$36,915
$129
75%
331$125❌❌❌Y / Y⭐️ 5 (250)
Charming 3BR House in Historic Neighborhood

No image available

$43,210
$158
69%
32.51$220❌❌❌Y / Y⭐️ 5 (36)
Camden Yards, Convention Center

No image available

$32,489
$213
41%
323$175❌❌❌Y / Y⭐️ 5 (81)
Exquisite Townhouse near Downtown Entertainment

No image available

$43,393
$228
52%
322$0❌❌❌Y / Y⭐️ 5 (58)
⭐️ Walk Score 93 ⭐️ Comfy beds ⭐️ Youtube TV

No image available

$30,908
$102
66%
31.51$200❌❌✅Y / Y⭐️ 5 (196)
Stadiums/Convention Center/UMB/Inner Harbor

No image available

$35,809
$104
83%
32.52$139❌❌❌Y / Y⭐️ 5 (366)
Beautiful Brick Townhome in Pigtown.

No image available

$57,066
$197
77%
343$170❌❌✅Y / Y⭐️ 5 (42)
Rowhouse w/ yard at Inner Harbor

No image available

$29,422
$131
59%
312$75❌❌❌Y / Y⭐️ 4.5 (403)
3BR/2.5BA Steps to Convention Center with Parking

No image available

$41,405
$172
64%
32.54$110❌❌❌Y / Y⭐️ 4.5 (189)
UMB/Stadiums/Convention Center Modern 3 level Home

No image available

$39,939
$136
75%
32.51$150❌❌❌Y / Y⭐️ 5 (91)
Top-Tier |12 ppl |Park Free |5 mins-Harbor |Events

No image available

$69,257
$273
68%
32.51$99❌❌✅Y / Y⭐️ 4.5 (59)
Quirky Baltimore Townhome ~ 2 Mi to Inner Harbor

No image available

$31,103
$236
34%
32.52$104❌❌❌Y / Y⭐️ 4 (9)
Charm City Getaway

No image available

$34,662
$155
54%
32.51$175❌❌✅Y / Y⭐️ 5 (62)
Bell Villa

No image available

$53,999
$296
44%
33.52$160❌❌❌Y / Y⭐️ 5 (25)
Baltimore Abode, Walk to Cross Street Market!

No image available

$69,963
$281
65%
322$207❌❌✅Y / Y⭐️ 5 (11)
Baltimore Townhouse close to JHU & MICA

No image available

$64,739
$255
64%
32.52$190❌❌❌Y / Y⭐️ 5 (143)
Baltimore Townhouse near JHU & MICA

No image available

$66,871
$254
67%
332$190❌❌❌Y / Y⭐️ 5 (115)
The cozy house

No image available

$20,943
$185
30%
321$70❌❌❌Y / Y⭐️ 4.2 (7)
City Haven

No image available

$43,963
$182
66%
323$0❌❌❌Y / Y⭐️ 5 (32)
Unique Find | Heart of Baltimore

No image available

$50,252
$148
85%
33.52$180❌❌✅Y / Y⭐️ 5 (34)
Beautiful Row Home-near Convention Center

No image available

$29,560
$128
57%
332$170❌❌✅Y / Y⭐️ 4.8 (41)
Steps from Stadiums/Convention Center/UMD

No image available

$72,455
$322
57%
32.53$190❌❌✅Y / Y⭐️ 4.5 (87)
Entire House | 3 bedrooms | 3.5 Baths |

No image available

$28,870
$136
58%
33.52$0❌❌❌Y / Y⭐️ 5 (17)
Home in Hip Washington Village!

No image available

$37,898
$185
53%
322$150❌❌❌Y / Y⭐️ 4.8 (21)
Renovated Baltimore House - Close to Everything

No image available

$57,211
$307
49%
32.52$150❌❌✅Y / Y⭐️ 5 (153)
360° Rooftop Views of Downtown & 3-SUV Parking!

No image available

$50,109
$125
99%
321$125❌✅❌Y / Y⭐️ 5 (386)
The House at Camden Yards

No image available

$71,199
$423
45%
323$125❌❌❌Y / Y⭐️ 5 (67)
Federal Hill & Inner Harbor Lux Retreat: Sleeps 6

No image available

$61,364
$197
83%
32.51$149❌❌❌Y / Y⭐️ 5 (30)
New Listing! Rare gem Tikibar, Jacuzzi & Rooftop

No image available

$36,863
$225
43%
331$80✅✅❌Y / Y⭐️ 4.6 (23)
Walk to Stadiums + Free Parking

No image available

$37,978
$294
34%
322$150❌❌❌Y / Y⭐️ 5 (38)
Spacious Loft Near Inner-Harbor

No image available

$46,765
$183
65%
322$180❌❌✅Y / Y⭐️ 4 (9)
Row Home Near University of Maryland and Stadiums

No image available

$36,437
$101
97%
327$150❌❌❌Y / Y⭐️ 4.8 (27)
Bmore Townhome: hip neighborhood, harbour closeby

No image available

$51,386
$216
65%
321$0❌❌❌Y / Y⭐️ 5 (23)
Baltimore Townhome w/ Private Rooftop Patio!

No image available

$29,290
$151
53%
33.52$0❌❌✅Y / Y⭐️ 5 (5)

Return Metrics

87.52% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$7,308$14,616$21,925$29,233$36,542$73,084$219,254
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$45$91$139$188$238$515$2,140
Total Return$7,353$14,708$22,064$29,422$36,781$73,600$221,394

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

87.52%

Payback Period Days

417

Return on Investment

88.06%

property-location

39 S Morley St Baltimore, Maryland, 21229

3 bed • 1 bath • 8 guests

Agent

Inquire about this property

Contact Agent

Baltimore

Guide

Zoning

Market

Guide


Laws


Market Data

$42,883

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $181/night at 83% occupancy ($54,870.6). Airbtics projects $199/night at 59% occupancy ($42,883).

Top 53% of comparables

Top 41% 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.

$43,478

Avg annual revenue

59%

Avg occupancy rate

$199

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

Sign up to see the data on 40 all comparables

$7,308

Profit

Revenue

$42,883

Operating Expenses

$17,575

Operating Income

$25,308

Net Effective Rent

$18,000

Profit (Cash Flow)

$7,308

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

87.52%

Payback Period Days

417