BNBCalc Short Term Rental Investment Analysis 406 E Cold Spring Ln, Baltimore, MD 21212

4 bed • 2 bath • 12 guests • $159,900

BNB

Calc

Annual Revenue

$41,331

Profit (Cash Flow)

$11,492

Cap Rate

13.9%

Annual Revenue

$41,331

AirDNA projects $276/night at 41% occupancy ($41,331). Airbtics projects $253/night at 40% occupancy ($36,962). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 41% occupancy rate, $276 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,149	$44,282	$52,169	$78,508
Occupancy	31%	42%	46%	61%
Nightly Rate	$208	$264	$287	$334

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charm City BNB (Sleeps 12)	$64,745	$290	61%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Charm City BNB (minutes from downtown/inner harbor	$62,736	$281	61%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (15)
Reservoir Hill Mansion	$36,673	$334	30%	4	3	1	$0	❌	❌	✅	N / Y	⭐️ 4.9 (34)
Beautiful spacious townhouse with rooftop deck!	$31,403	$195	44%	4	4	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (38)
Cozy Downtown Baltimore Home Near Stadiums &Casino	$24,646	$259	26%	4	3	2	$0	❌	❌	✅	N / Y	⭐️ 4.8 (95)
Hidden Paradise, 13 ppl, 7 mins-harbor\|Park free	$42,310	$340	34%	4	0	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Relax at Eden Valley- Bonus Game Room & Mini Bar	$25,374	$269	22%	4	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (40)
Remodeled Enchanted BrickTudor w/ a Designer Twist	$44,327	$250	44%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Beautiful/New immaculate, centrally loc. townhouse	$27,007	$157	47%	4	4	3	$0	❌	❌	❌	Y / N	⭐️ 4.8 (63)
Moroccan Jungle. Parking\|Yard\|FirePit\|Wine\|HomeGym	$23,278	$159	40%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.1 (17)

Return Metrics

24.3% 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)	$11,491	$22,983	$34,474	$45,966	$57,458	$114,916	$344,748
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,570	$3,238	$5,009	$6,889	$8,884	$20,869	$127,920
Down Payment	$31,980	$31,980	$31,980	$31,980	$31,980	$31,980	$31,980
Property Appreciation	$4,797	$9,737	$14,827	$20,068	$25,467	$54,992	$228,219
Total Return	$49,839	$67,939	$86,291	$104,904	$123,790	$222,757	$732,868

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.3%

Cap Rate

13.93%

Return on Investment

37.77%

406 E Cold Spring Ln Baltimore, MD, 21212

4 bed • 2 bath • 12 guests

Purchase Price

Est. $767/mo

This property is for sale!

Contact Agent

148

Airbnb Investor Score

$11,491

Annual Profit

13.9%

Cap Rate

24.3%

Cash on Cash

$41,331

Annual Revenue

BNBCalc predicts this property will get $253 per night with 40% occupancy, putting it in the top 41% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% 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.

$38,249

Avg annual revenue

40%

Avg occupancy rate

$253

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

$35k

$50k

$65k

$11,492

Profit

Revenue

$41,331

Operating Expenses

$19,053

Operating Income

$22,278

Mortgage & Taxes

$10,786

Profit (Cash Flow)

$11,492

$47,277

Cash Investment

Down Payment

$31,980

Renos & Furnishing

$10,500

Closing Costs

$4,797

Total

$47,277

DSCR Ratio

Strong

2.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.3%

Cap Rate

13.93%

Return on Investment

37.77%

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

$7,589

Deductible property tax

$1,583

Your total deduction

$5,798

Your adjusted annual income

$150,000 - $5,798 = $144,202

Taxes on $144,202 (30%)

$43,260

Your old tax bill

$45,000

Your new tax bill

$43,260

Estimated tax savings

$1,740

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: -