property-location

4101 Falls Rd Baltimore, MD

5 bed • 3 bath • 7 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$73,431

Annual Revenue

Median of 25 comps selected by Mark, creator of this analysis.

$5k

$75k

$145k

$225k

Beautiful Roland Park Home
$223,406
$667
86%
5592.52$201❌❌❌Yes / Yes❌⭐️ 5 (40)Profile
Charming Victorian home in Roland Park, Baltimore.
$177,314
$561
81%
681032$173❌❌✅Yes / Yes❌⭐️ 4.99 (212)Profile
Hampden Charm with parking
$107,231
$490
55%
4384.52$104❌❌❌No / No❌⭐️ 4.98 (40)Profile
Charming 4 bedroom home just steps to the water!
$106,046
$386
60%
4482.52$259❌❌✅Yes / Yes❌⭐️ 4.95 (197)Profile
The Mansion View with parking
$104,843
$606
45%
591432$300❌❌✅Yes / Yes❌⭐️ 4.9 (97)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$18,655/mo

Avg profit / month

-$13,647/mo

Best profit month

Jul -$12,258

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-23.04%

Cap Rate

1.28%

Profit (Cummulative)

-$163,767

$29,472

$12,750

$90,000

$1,803

Total Gain

-$42,491

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.