BNBCalc Short Term Rental Investment Analysis 6437 Randle Ave

5 bed • 4 bath • 12 guests • $665,000

BNB

Calc

Annual Revenue

$53,180

Profit (Cash Flow)

-$12,273

Cap Rate

4.9%

Annual Revenue

$53,180

AirDNA projects $280/night at 52% occupancy ($53,179). Airbtics projects $768/night at 55% occupancy ($154,279). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 52% occupancy rate, $280 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$75,770	$139,262	$231,511	$420,862
Occupancy	39%	54%	63%	91%
Nightly Rate	$524	$694	$977	$1,219

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
A Waterfront Escape Like No Other	$169,902	$758	55%	6	5	3	$690	✅	✅	❌	Y / Y	⭐️ 5 (16)
Bayfront Home with Amazing Rooftop Deck!	$315,408	$863	98%	5	5	4	$300	❌	❌	❌	Y / Y	⭐️ 5 (104)
Fall sunsets await, reserve yours today!	$167,071	$695	60%	5	5	3	$575	✅	✅	❌	Y / Y	⭐️ 5 (29)
Private Estate, Hot tub Game room Decks and suites	$104,560	$526	52%	6	6	3	$485	✅	✅	❌	Y / Y	⭐️ 4.4 (11)
Luxury Home, Sleeps 15, Private Pool, Close to DC	$88,938	$535	43%	6	6	2	$395	✅	✅	✅	Y / Y	⭐️ 5 (126)
Spacious home in Quiet Community!	$85,074	$450	41%	6	5	2	$500	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Private Temple Sanctuary on the Chesapeake Bay	$349,876	$973	91%	5	5	2	$750	❌	❌	❌	Y / Y	⭐️ 5 (1)
Large Spacious 5 Bedroom 8 Bed House at Long Beach	$49,232	$241	54%	5	3	1	$175	✅	❌	✅	Y / Y	⭐️ 4.7 (107)
Mill Point \| an ESVR property	$150,426	$685	60%	5	5	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)
Waterfront Chesapeake mansion - Panoramic Bay view	$123,239	$520	63%	5	5	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (24)
Private Waterfront Retreat Pool, Hot Tub, Game Den	$112,894	$821	35%	5	5	3	$410	✅	✅	✅	Y / Y	⭐️ 5 (3)
Chesapeake Paradise House-Stunning 6+br4ba Wtrfrnt	$133,656	$508	71%	6	4	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (23)
A Vacation for All, Away From It All	$146,610	$799	50%	5	5	3	$295	❌	❌	✅	Y / Y	⭐️ 5 (37)
Breathtaking Waterfront North Beach Villa	$79,875	$704	31%	5	4	3	$200	❌	❌	✅	Y / Y	⭐️ 4.6 (52)
Peaceful Waterfront Getaway	$121,833	$896	35%	6	4	3	$320	✅	❌	✅	Y / Y	⭐️ 5 (25)
Family Friendly: Hot Tub, Grill, Pool & More!	$156,821	$662	62%	5	4	2	$300	✅	✅	❌	Y / Y	⭐️ 4.9 (15)
Perfect Bay and Beach Getaway one hour from DC!	$79,715	$363	60%	5	5	4	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (128)
Wildbluesea Retreat	$213,210	$577	100%	5	4	2	$100	✅	✅	✅	Y / Y	⭐️ 5 (26)
Waterfront Sanctuary only 50 Min. From DC/Balt.	$118,116	$694	46%	5	4	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (67)
The Blue Crab \| Cliffside \| Hot Tub & Sauna	$124,746	$541	63%	5	4	1	$0	❌	✅	✅	Y / Y	⭐️ 4.8 (7)
The Bird's Nest \| an ESVR property	$182,858	$1,063	47%	5	4	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (5)
Lavish Waterfront Home In Sought After Kent Island	$305,309	$1,499	53%	6	3	2	$450	✅	✅	❌	Y / Y	⭐️ 4.9 (30)
Chesapeake Bay Home: Dock, Decks & Fire Pit!	$132,839	$1,037	35%	6	5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
The Water House \| an ESVR property	$220,152	$661	91%	5	6	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
Punch Point boasts a sandy beach w/ pool and pier	$306,334	$1,599	52%	5	5	3	$500	✅	❌	❌	Y / Y	⭐️ 5 (6)
The Driftwood Lodge - Chesapeake Bay Waterfront	$319,135	$1,399	62%	5	4	2	$350	❌	✅	✅	Y / Y	⭐️ 4.8 (98)
Sundrenched waterview primo family holiday retreat	$64,721	$249	69%	5	4	4	$400	❌	❌	✅	Y / Y	⭐️ 5 (44)
Tidal Serenity- Remote waterfront home with a dock	$51,755	$423	32%	5	3	6	$550	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
About Time - Waterfront w/ Dock and EV Charger	$86,960	$360	66%	5	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (6)
Luxury Waterfront St. Michaels Home	$134,505	$750	49%	5	4	3	$300	✅	✅	❌	Y / Y	⭐️ 0 (1)
Fall Weekends Await, Reserve Yours today!	$244,576	$675	99%	6	7	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (3)
Chic & Elegant Retreat Events Welcome Free Parking	$111,208	$480	62%	5	4	1	$100	❌	✅	✅	Y / N	⭐️ 5 (9)
Family Luxury: 5BR, PlayRm, MovieRm, Beach, Kayaks	$201,420	$661	81%	5	4	2	$260	❌	❌	❌	Y / Y	⭐️ 5 (21)
New Rates - Chesapeake Bay lifestyle at Bay Dreams	$88,737	$418	58%	5	4	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (4)
Kilby home	$113,460	$1,000	31%	6	4	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (4)
There’s nothing like Fall on the Eastern Shore!	$236,966	$1,199	54%	5	4	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

-7.39% 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)	-$12,272	-$24,545	-$36,817	-$49,090	-$61,363	-$122,726	-$368,178
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$532,000	$532,000	$532,000	$532,000	$532,000	$532,000	$532,000
Down Payment	$133,000	$133,000	$133,000	$133,000	$133,000	$133,000	$133,000
Property Appreciation	$19,950	$40,498	$61,663	$83,463	$105,917	$228,704	$949,129
Total Return	$672,677	$680,953	$689,845	$699,372	$709,554	$770,978	$1,245,951

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.39%

Cap Rate

4.9%

Return on Investment

8.56%

6437 Randle Ave Chesapeake Beach, Maryland, 20732

5 bed • 4 bath • 12 guests

Purchase Price

Est. $3,190/mo

Inquire about this property

Contact Agent

$775,200

Zestimate

$53,180

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $280/night at 52% occupancy.Projected nightly rate is $768/night at 55% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 96% of comparables

Seasonality

40 Airbnb Comparables

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

$151,404

Avg annual revenue

55%

Avg occupancy rate

$768

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

$50k

$145k

$245k

$350k

-$12,273

Profit

Revenue

$53,180

Operating Expenses

$20,593

Operating Income

$32,586

Mortgage & Taxes

$44,859

Profit (Cash Flow)

-$12,273

$165,950

Cash Investment

Down Payment

$133,000

Renos & Furnishing

$13,000

Closing Costs

$19,950

Total

$165,950

DSCR Ratio

Weak

0.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.39%

Cap Rate

4.9%

Return on Investment

8.56%

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

$31,562

Deductible property tax

$6,583

Your total deduction

$79,947

Your adjusted annual income

$150,000 - $79,947 = $70,053

Taxes on $70,053 (30%)

$21,016

Your old tax bill

$45,000

Your new tax bill

$21,016

Estimated tax savings

$23,984

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:

13,800 sqft

Year built:

1920

Size:

1,388 sqft

Type:

SFR

Parking:

Heating:

Electric

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
3511 Chesapeake Ave	4	3	897	-	21,647	1998	$365,000	-
7484 Cavalcade Dr	5	3	3,494	-	10,000	2010	$0	-
4021 12th St	-	2	1,476	-	6,325	1985	$0	-
6561 8th St	-	1	960	-	8,000	1983	$0	-
6212 8th St	-	2	898	-	10,000	1992	$230,000	-
7110 Chesapeake Village Blvd	5	3	3,266	-	8,600	2009	$693,000	-
3636 Estelle Ct	5	3	2,334	-	33,576	2018	$699,000	-
4035 Calvert Ave	3	1	864	-	9,565	1997	$315,000	-
6557 12th St	3	2	782	-	10,000	2000	$420,000	-
7531 Grindstone Ct	-	2	3,450	-	11,279	2008	$0	-

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Single Family Residence

Stories: -

Lot size: 13,800 sqft

Building area: 1,388 sqft

Garage: No

Heating: Electric

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 03-038777

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $483,200

County Est. Land Value: $185,800

Assessed Land Value: -

County Est. Structure Value: $316,800

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
12/05/22	$681,575	59%	Investment Com Collection Llc Series 1
01/15/21	$228,000	100%	Ken Gar Ec Llc
05/01/12	$0	0%	Donald George Avery
Invalid Date	$0	0%	Avery Joyce Fontana, Donald Avery
Invalid Date	$0	0%	Avery Joyce Fortana, Donald Avery

Ownership

Name: Investment Com Collection Llc

Owner Occupied: No

Owner Mailing Address: 1111 Brickell Ave # 10, Miami, FL 33131

Years Owned: 24

Home Equity: $250

Mortgage Balance Remaining: $657,750

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Plum Point Elementary School with 7/10 star rating
Middle School: Windy Hill Middle School with 8/10 star rating
High School: Huntingtown High School with 9/10 star rating