534 S Paca St Baltimore, MD, 21230
4 bed β’ 2 bath β’ 12 guests
Est. $1,739/mo

This property is for sale!
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR Tax Calculator (USA)
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: -