BNBCalc Short Term Rental Investment Analysis 634 Wyeth St, Baltimore, MD 21230, USA

3 bed • 2 bath • 7 guests • $200,000

BNB

Calc

Annual Revenue

$43,281

Profit (Cash Flow)

$8,925

Cap Rate

12.3%

Annual Revenue

$43,281

AirDNA projects $237/night at 50% occupancy ($43,281).

BNB Calc projects a 50% occupancy rate, $237 rate per night.

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

Return Metrics

45.76% 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)	$8,925	$17,850	$26,775	$35,700	$44,625	$89,250	$267,752
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$190,000	$190,000	$190,000	$190,000	$190,000	$190,000	$190,000
Down Payment	$10,000	$10,000	$10,000	$10,000	$10,000	$10,000	$10,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$214,925	$230,030	$245,320	$260,802	$276,480	$358,034	$753,204

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.76%

Cap Rate

12.28%

Return on Investment

88.5%

634 Wyeth St Baltimore, Maryland, 21230-2522

3 bed • 2 bath • 7 guests

Purchase Price

Est. $959/mo

Inquire about this property

Contact Agent

Baltimore

Guide

Zoning

Market

Guide

Laws

Market Data

$43,281

Annual Revenue

Projected nightly rate is $237/night at 50% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,925

Profit

Revenue

$43,281

Operating Expenses

$18,707

Operating Income

$24,575

Mortgage & Taxes

$15,650

Profit (Cash Flow)

$8,925

$19,500

Cash Investment

Down Payment

$10,000

Renos & Furnishing

$8,500

Closing Costs

$1,000

Total

$19,500

DSCR Ratio

Strong

1.57

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.76%

Cap Rate

12.28%

Return on Investment

88.5%

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

$11,272

Deductible property tax

$1,980

Your total deduction

$11,683

Your adjusted annual income

$150,000 - $11,683 = $138,317

Taxes on $138,317 (30%)

$41,495

Your old tax bill

$45,000

Your new tax bill

$41,495

Estimated tax savings

$3,505

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com