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 Investment Analysis 534 S Paca St, Baltimore, MD 21230

4 bed β€’ 2 bath β€’ 12 guests β€’ $362,500

BNB

Calc

Annual Revenue

$56,598

Profit (Cash Flow)

$11,107

Cap Rate

9.8%

Annual Revenue

$56,598

AirDNA projects $338/night at 45% occupancy ($55,553). Airbtics projects $298/night at 52% occupancy ($56,598). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 52% occupancy rate, $298 rate per night.

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

Percentiles25%50%75%90%
Revenue$27,506$55,345$92,995$122,658
Occupancy37%55%66%75%
Nightly Rate$195$266$372$431

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
The Baltimore Nest, Stadium Walkable, Big Rowhouse
$44,622
$289
40%
431$100βŒβŒβœ…Y / Y⭐️ 4.9 (47)
Luxurious Inner Harbor home best in town Fed.Hill
$36,350
$129
70%
431$275βŒβŒβœ…Y / Y⭐️ 4.8 (105)
Luxury Fed Hill Home w/Rooftop & 4 Parking Spots
$122,558
$395
83%
451$95❌❌❌Y / Y⭐️ 5 (114)
New Luxurious Home! 6mins from Harbor skylineview
$36,459
$137
65%
431$250βŒβŒβœ…Y / Y⭐️ 4.6 (42)
*New Listing - Exquisite Living in Downtown Balt
$40,277
$157
62%
433$350❌❌❌Y / Y⭐️ 5 (22)
Fells Point Charm Doubled!
$78,666
$268
75%
422$150❌❌❌Y / Y⭐️ 5 (7)
Charming 4 bedroom home just steps to the water!
$91,136
$324
74%
432$225βŒβŒβœ…Y / Y⭐️ 5 (104)
Reservoir Hill Mansion
$39,524
$346
29%
431$175βŒβŒβœ…N / Y⭐️ 4.8 (57)
Your Dream Baltimore Getaway!
$38,017
$264
38%
432$100βŒβŒβœ…Y / Y⭐️ 4.5 (37)
BRIGHT + STYLISH Canton Home β˜€ 4 bedrooms!
$63,891
$433
40%
432$100❌❌❌Y / Y⭐️ 4.9 (74)
Trendy Spot in Downtown Baltimore/Fellspoint
$83,584
$371
61%
432$125❌❌❌Y / Y⭐️ 4.8 (98)
Magical Retreat and Charmed Escape
$38,969
$141
71%
432$165βŒβŒβœ…Y / Y⭐️ 4.9 (278)
4 bedrooms, 2 baths in historic townhome downtown
$48,839
$426
27%
422$170❌❌❌N / Y⭐️ 4.8 (15)
Baltimore Escape @ Inner Harbor, Stadiums, Casino
$30,066
$171
44%
432$150βŒβŒβœ…Y / Y⭐️ 4.8 (78)
Artsy, Historic Rowhouse with Striking Harbor Views
$82,198
$378
59%
423$175❌❌❌Y / Y⭐️ 5 (130)
Macemia’s Place
$27,147
$215
32%
422$100βŒβŒβœ…Y / Y⭐️ 4.5 (42)
Relax at Eden Valley- Bonus Game Room & Mini Bar
$34,034
$286
30%
431$200βŒβŒβœ…Y / Y⭐️ 4.7 (53)
Marble Hill Manor
$48,897
$192
68%
433$249βŒβŒβœ…Y / Y⭐️ 5 (3)
Spacious Home in Federal Hill w/2 Parking Spots!
$35,253
$270
34%
442$150βŒβŒβœ…Y / Y⭐️ 4.8 (184)
4 bedroom Mansion Downtown
$52,898
$541
24%
432$210❌❌❌Y / Y⭐️ 4.8 (24)
Hottest Spot in Downtown Baltimore/Little Italy
$74,945
$431
47%
442$100❌❌❌Y / Y⭐️ 4.8 (245)
Elegant and Safe 4BR Oasis by Patterson Park
$57,733
$190
77%
431$165❌❌❌Y / Y⭐️ 5 (50)
Luxury Home Steps From ConvCenter&Stadiums&Harbor
$83,771
$376
60%
443$220βŒβŒβœ…Y / Y⭐️ 4.9 (107)
completely remodeled 4 bedrooms 2.5 baths
$76,692
$330
62%
437$250βŒβŒβœ…Y / Y⭐️ 4.9 (19)
UMD Baltimore BioPark
$28,699
$196
39%
422$140❌❌❌Y / Y⭐️ 4.5 (54)
Cozy Downtown Baltimore Home Near Stadiums &Casino
$26,883
$228
31%
432$52βŒβŒβœ…N / Y⭐️ 4.8 (99)
Beautiful spacious townhouse with rooftop deck!
$59,775
$284
51%
441$356βŒβŒβœ…Y / Y⭐️ 4.6 (52)
Flawless 4Br/4Ba w/ Multi-Deck (Fells Point, JHH)
$102,390
$297
88%
441$198❌❌❌Y / Y⭐️ 5 (29)
The Blue House! Modern+ Rooftop deck+ Parking
$29,041
$251
29%
442$160❌❌❌Y / Y⭐️ 4.8 (76)
Lux Stay near John Hop/Stadiums
$61,093
$242
66%
432$250βŒβŒβœ…Y / Y⭐️ 5 (22)
4 bdr/3.5 baths.Beautiful/centrally loc.
$30,371
$166
48%
443$100❌❌❌Y / Y⭐️ 4.8 (75)
Trendy,Tranquil Fells Point/Free street parking
$42,355
$160
70%
443$175❌❌❌Y / Y⭐️ 4.8 (206)
4BR/2.5BA Townhouse Next To Johns Hopkins Hospital
$40,826
$214
50%
437$99❌❌❌Y / Y⭐️ 4.9 (29)
Luxury Living w/Parking close to Everything
$46,913
$987
11%
451$300βŒβŒβœ…Y / Y⭐️ 5 (16)
Federal Hill Luxury Loft w/ Rooftop Deck &Parking!
$73,483
$246
79%
442$125❌❌❌Y / Y⭐️ 5 (47)
SmartHome w/Chef's Kitchen, Peloton & King Suite
$116,454
$498
63%
442$150❌❌❌Y / Y⭐️ 5 (15)
Cozy & Luxury 4 bedroom downtown Baltimore home
$25,890
$262
27%
421$0βŒβŒβœ…Y / Y⭐️ 4.4 (56)
4 Bedroom + plenty of FREE Parking + a Parkview
$50,668
$255
54%
422$89❌❌❌Y / Y⭐️ 3.6 (3)
AMAZING SPACIOUS 4BD/ 2BR!!!!!!! + PATIO
$83,448
$400
57%
423$200❌❌❌Y / Y⭐️ 4.3 (35)
Cozy & Luxury 4Bedroom townhouse
$38,874
$177
60%
421$0βŒβŒβœ…Y / N⭐️ 0 (0)

Return Metrics

11.83% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$11,107$22,214$33,322$44,429$55,536$111,073$333,220
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$3,561$7,342$11,356$15,617$20,142$47,311$290,000
Down Payment$72,500$72,500$72,500$72,500$72,500$72,500$72,500
Property Appreciation$10,875$22,076$33,613$45,496$57,736$124,669$517,382
Total Return$98,043$124,133$150,791$178,044$205,915$355,554$1,213,102

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

11.83%

Cap Rate

9.8%

Return on Investment

27.21%

property-location

534 S Paca St Baltimore, MD, 21230

4 bed β€’ 2 bath β€’ 12 guests

Est. $1,739/mo

Agent

This property is for sale!

Contact Agent

77

Airbnb Investor Score

$11,107

Annual Profit

9.8%

Cap Rate

11.8%

Cash on Cash

$56,598

Annual Revenue

BNBCalc predicts this property will get $298 per night with 52% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Top 53% of comparables

Top 36% 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.

$55,592

Avg annual revenue

52%

Avg occupancy rate

$298

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$55k

$90k

$125k

Sign up to see the data on 40 all comparables

$11,107

Profit

Revenue

$56,598

Operating Expenses

$21,038

Operating Income

$35,560

Mortgage & Taxes

$24,453

Profit (Cash Flow)

$11,107

$93,875

Cash Investment

Down Payment

$72,500

Renos & Furnishing

$10,500

Closing Costs

$10,875

Total

$93,875

DSCR Ratio

Strong

1.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.83%

Cap Rate

9.8%

Profit (Cummulative)

$11,107

$3,561

$10,500

$10,875

$0

Total Gain

$25,544

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

$17,205

Deductible property tax

$3,589

Your total deduction

$26,254

Your adjusted annual income

$150,000 - $26,254 = $123,746


Taxes on $123,746 (30%)

$37,124

Your old tax bill

$45,000

Your new tax bill

$37,124


Estimated tax savings

$7,876

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: -