BNBCalc Short Term Rental Investment Analysis 3921 Norfolk Ave, Baltimore, MD 21216

3 bed • 1 bath • 9 guests • $90,000

BNB

Calc

Annual Revenue

$40,761

Profit (Cash Flow)

$15,711

Cap Rate

24.2%

Annual Revenue

$40,761

AirDNA projects $214/night at 52% occupancy ($40,644). Airbtics projects $180/night at 62% occupancy ($40,761). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $180 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,374	$34,901	$69,529	$84,897
Occupancy	49%	59%	79%	86%
Nightly Rate	$128	$145	$221	$249

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Baltimore Townhouse near JHU & MICA	$71,917	$235	76%	3	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (94)
Baltimore Townhouse close to JHU & MICA	$74,534	$237	81%	3	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (126)
Royalty Homes: Family Style, clean in a safe area	$26,281	$123	52%	3	2	2	$85	✅	❌	❌	Y / Y	⭐️ 4.6 (70)
Modern townhome blocks away from Camden Yards	$31,810	$116	61%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (207)
The Grandeur \| TOP-TIER Opulence Near The Harbor	$58,257	$363	42%	3	3	1	$99	❌	❌	✅	Y / Y	⭐️ 4.7 (41)
Spacious Row Home-4 mins to Convention Center	$36,307	$145	58%	3	3	2	$170	❌	❌	✅	Y / Y	⭐️ 5 (29)
Stadiums/Convention Center/UMB/Inner Harbor	$43,652	$116	85%	3	3	2	$139	❌	❌	❌	Y / Y	⭐️ 4.9 (307)
Beautiful fully furnished spacious 3 bedroom unit.	$27,328	$145	49%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (39)
Home in Hampden located steps from The Avenue!	$53,139	$143	97%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (56)

Return Metrics

54.26% 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)	$15,711	$31,422	$47,133	$62,844	$78,555	$157,111	$471,334
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000
Down Payment	$18,000	$18,000	$18,000	$18,000	$18,000	$18,000	$18,000
Property Appreciation	$2,700	$5,481	$8,345	$11,295	$14,334	$30,952	$128,453
Total Return	$108,411	$126,903	$145,478	$164,140	$182,890	$278,064	$689,788

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

54.26%

Cap Rate

24.2%

Return on Investment

66.65%

3921 Norfolk Ave Baltimore, MD, 21216

3 bed • 1 bath • 9 guests

Purchase Price

Est. $432/mo

This property is for sale!

Contact Agent

320

Airbnb Investor Score

$15,711

Annual Profit

24.2%

Cap Rate

54.3%

Cash on Cash

$40,761

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $214/night at 52% occupancy.Projected nightly rate is $180/night at 62% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$44,458

Avg annual revenue

62%

Avg occupancy rate

$180

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

$20k

$40k

$55k

$75k

$15,711

Profit

Revenue

$40,761

Operating Expenses

$18,979

Operating Income

$21,782

Mortgage & Taxes

$6,071

Profit (Cash Flow)

$15,711

$28,950

Cash Investment

Down Payment

$18,000

Renos & Furnishing

$8,250

Closing Costs

$2,700

Total

$28,950

DSCR Ratio

Strong

3.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

54.26%

Cap Rate

24.2%

Return on Investment

66.65%

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

$4,271

Deductible property tax

$891

Your total deduction

-$5,657

Your adjusted annual income

$150,000 - -$5,657 = $155,657

Taxes on $155,657 (30%)

$46,697

Your old tax bill

$45,000

Your new tax bill

$46,697

Estimated tax savings

-$1,697

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: No

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: -