BNBCalc Short Term Rental Investment Analysis 4621 Marx Ave, Baltimore, MD 21206

2 bed • 1 bath • 6 guests • $160,000

BNB

Calc

Annual Revenue

$20,720

Profit (Cash Flow)

-$6,446

Cap Rate

2.7%

Annual Revenue

$20,720

AirDNA projects $164/night at 45% occupancy ($26,955). Airbtics projects $93/night at 61% occupancy ($20,720). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, $93 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,667	$20,929	$24,839	$25,238
Occupancy	50%	58%	67%	83%
Nightly Rate	$73	$91	$110	$125

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Royalty Homes: 2 Bedrooms Apt, Clean, Spacious	$15,226	$104	40%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Cozy 2 Bedroom Home Near John Hopkins	$25,123	$78	88%	2	2	90	$250	❌	❌	✅	Y / Y	⭐️ 5 (2)
Modern townhome near JHM	$25,137	$101	68%	2	4	15	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Comfortable & Cozy Home	$23,987	$113	58%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (26)
Newly Renovated Perfect for Nurses Upstairs Suite	$26,154	$129	54%	2	1	7	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Renovated Townhome on Quiet Street Near Hopkins	$12,146	$68	44%	2	2	90	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Modern, cozy rowhome close to Hopkins	$17,708	$82	59%	2	2	7	$250	❌	❌	❌	Y / Y	⭐️ 5 (4)
Traveling Nurses Four Blocks to Hopkins, Parking	$17,654	$72	67%	2	3	90	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
1924 Renovated Colonial Apt.	$22,419	$125	49%	2	1	3	$0	❌	❌	✅	N / Y	⭐️ 0 (0)
Just renovated 2/2.5 Baltimore Charmed Townhouse!	$19,440	$64	83%	2	3	90	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)

Return Metrics

-14.97% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,446	-$12,892	-$19,339	-$25,785	-$32,232	-$64,464	-$193,393
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$128,000	$128,000	$128,000	$128,000	$128,000	$128,000	$128,000
Down Payment	$32,000	$32,000	$32,000	$32,000	$32,000	$32,000	$32,000
Property Appreciation	$4,800	$9,744	$14,836	$20,081	$25,483	$55,026	$228,361
Total Return	$158,353	$156,851	$155,496	$154,295	$153,251	$150,562	$194,968

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.97%

Cap Rate

2.71%

Return on Investment

-0.17%

4621 Marx Ave Baltimore, MD, 21206

2 bed • 1 bath • 6 guests

Purchase Price

Est. $767/mo

This property is for sale!

Contact Agent

-59

Airbnb Investor Score

-$6,446

Annual Profit

2.7%

Cap Rate

-15.0%

Cash on Cash

$20,720

Annual Revenue

BNBCalc predicts this property will get $93 per night with 61% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

10 Airbnb Comparables

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

$20,499

Avg annual revenue

61%

Avg occupancy rate

$93

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

$10k

$15k

$20k

$25k

-$6,446

Profit

Revenue

$20,720

Operating Expenses

$16,374

Operating Income

$4,347

Mortgage & Taxes

$10,793

Profit (Cash Flow)

-$6,446

$43,050

Cash Investment

Down Payment

$32,000

Renos & Furnishing

$6,250

Closing Costs

$4,800

Total

$43,050

DSCR Ratio

Weak

0.40

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.97%

Cap Rate

2.71%

Return on Investment

-0.17%

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

$7,594

Deductible property tax

$1,584

Your total deduction

$23,160

Your adjusted annual income

$150,000 - $23,160 = $126,840

Taxes on $126,840 (30%)

$38,052

Your old tax bill

$45,000

Your new tax bill

$38,052

Estimated tax savings

$6,948

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: -