BNBCalc Short Term Rental Investment Analysis 670 Washington Blvd, Baltimore, MD, 21230

2 bed • 1 bath • 6 guests • $272,300

BNB

Calc

Annual Revenue

$38,544

Profit (Cash Flow)

$1,485

Cap Rate

7.3%

Annual Revenue

$38,544

AirDNA projects $190/night at 59% occupancy ($40,943). Airbtics projects $173/night at 61% occupancy ($38,544). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 61% occupancy rate, $173 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,820	$38,347	$59,726	$73,541
Occupancy	55%	64%	73%	77%
Nightly Rate	$131	$155	$214	$250

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downtown 2br Apartment Near Convention Center	$60,829	$225	68%	2	2	3	$219	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
5-MIN to Orioles & Ravens Stadiums + Free Parking!	$33,445	$186	46%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (63)
A Sports Fan Getaway	$28,005	$75	98%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (134)
Co's Corner	$31,939	$122	69%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (183)
Baltimore Gem – Stadium Views & Downtown Vibes	$29,039	$112	68%	2	1	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (42)
Cozy and blocks from M&T Stadium/Camden Yards	$22,196	$101	57%	2	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (207)
2 Bedroom Fully Furnished Apartment in Baltimore D	$55,509	$213	68%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (43)
2BR/2.5BA - Mins to Conv Ctr, M&T, Camden Yards	$33,137	$116	74%	2	2.5	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (59)
Camden Luxury Art house • Stadium/Topgolf Walkable	$33,029	$156	56%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (84)
Unique 2bd townhouse quietly located in the city.	$35,187	$119	77%	2	1.5	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (149)
5 Minute Walk to Orioles Camden Yards	$33,422	$188	45%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (70)
2br Furnished Apartment In Baltimore Downtown	$62,248	$224	73%	2	2	3	$219	❌	❌	✅	Y / Y	⭐️ 0 (1)
Charming Townhouse Near Downtown	$42,988	$145	78%	2	1.5	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (68)
Rustic modern loft /central Baltimore	$40,696	$258	43%	2	2	1	$7	❌	❌	✅	Y / Y	⭐️ 5 (44)
2BR Furnished Apartment in Downtown Baltimore	$60,349	$218	74%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Affordable LuxuryHome Near Stadiums.	$28,876	$107	68%	2	1.5	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (409)
New! Cozy Abode minutes to Stadiums & Inner Harbor	$20,447	$148	32%	2	1	2	$140	❌	❌	❌	N / Y	⭐️ 5 (21)
Renovated 2BR/2BA Row Home	$34,173	$123	72%	2	2.5	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (121)
Entire House \| 2 bedrooms \| 1.5 bathrooms \|	$34,631	$133	67%	2	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (60)
2bd 2bath Luxury condo in the heart of Baltimore	$46,810	$153	79%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (68)
The Sanctuary: 2 Bedroom Condo Near Camden Yards	$73,431	$271	73%	2	2.5	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (29)
Charming Baltimore Getaway ~ 1 Mi to Downtown!	$31,303	$137	52%	2	2.5	2	$165	❌	❌	❌	Y / N	⭐️ 5 (15)
Relaxing Downtown Balt. Hideaway	$30,442	$130	60%	2	1.5	1	$89	❌	❌	❌	N / Y	⭐️ 5 (27)
2 Bedroom Fully Furnished Apt Over Camden Yards	$72,844	$301	63%	2	2	3	$219	❌	❌	✅	Y / Y	⭐️ 0 (0)
Game Day Getaway: Walk to Ravens & O’s Stadiums!	$28,090	$209	32%	2	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (13)
2 Bedroom Fully Furnished Apartment in Baltimore D	$48,244	$189	67%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Charming abode in Charm City close to everything.	$40,702	$144	73%	2	2	3	$170	❌	❌	❌	Y / Y	⭐️ 4.7 (23)
The Burke @ Baltimore	$53,070	$250	58%	2	2.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (69)
Cozy Townhouse Downtown w/ Game Room & Rooftop	$19,764	$135	40%	2	2	90	$99	❌	❌	✅	Y / Y	⭐️ 5 (19)
Fed Hill ☆ Parking ☆ Deck ☆ Walk Score 95 ☆ Harbor	$36,744	$125	77%	2	1.5	2	$89	❌	❌	✅	Y / Y	⭐️ 5 (112)
2B/2BA Distinguished Apartment, Rooftop Pool & Gym	$40,989	$199	53%	2	2	2	$119	✅	❌	❌	Y / Y	⭐️ 5 (28)
Urban Oasis mins from Inner Harbor\|Stadiums\|UMMC	$35,295	$146	60%	2	1	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (164)
Nice stay 8 minutes from Cfg bank arena	$40,171	$178	59%	2	2.5	1	$91	❌	❌	❌	Y / Y	⭐️ 5 (68)
Modern Gem Mins from Harbor	$34,033	$132	64%	2	1	1	$129	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
Baltimore Harbor Penthouse Johns Hopkins, UMMC	$45,922	$308	38%	2	2	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (11)
Downtown Oasis mins from Harbor w/wine	$39,368	$154	65%	2	1	1	$129	❌	❌	❌	Y / Y	⭐️ 4.5 (113)
Modern 2BD \|Parking \|Heart of DT Baltimore	$54,394	$238	60%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (57)
Charming Charlie's walk 2 Orioles & Ravens Stadium	$48,433	$167	77%	2	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (92)
2B/2BA Luxury Downtown Suite, Rooftop Deck & Gym	$47,235	$198	62%	2	2.5	2	$119	✅	❌	❌	Y / Y	⭐️ 4.5 (18)

Return Metrics

2.15% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,484	$2,969	$4,454	$5,939	$7,424	$14,849	$44,548
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$217,840	$217,840	$217,840	$217,840	$217,840	$217,840	$217,840
Down Payment	$54,460	$54,460	$54,460	$54,460	$54,460	$54,460	$54,460
Property Appreciation	$8,169	$16,583	$25,249	$34,176	$43,370	$93,648	$388,643
Total Return	$281,953	$291,852	$302,004	$312,415	$323,095	$380,797	$705,492

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.15%

Cap Rate

7.29%

Return on Investment

17.89%

670 Washington Blvd Baltimore, Maryland, 21230

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,306/mo

Inquire about this property

Contact Agent

$272,300

Zestimate

Baltimore

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$1,484

Annual Profit

7.3%

Cap Rate

2.2%

Cash on Cash

$38,544

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $190/night at 59% occupancy.Projected nightly rate is $173/night at 61% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$40,229

Avg annual revenue

61%

Avg occupancy rate

$173

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

$20k

$35k

$55k

$75k

$1,485

Profit

Revenue

$38,544

Operating Expenses

$18,691

Operating Income

$19,853

Mortgage & Taxes

$18,369

Profit (Cash Flow)

$1,485

$68,879

Cash Investment

Down Payment

$54,460

Renos & Furnishing

$6,250

Closing Costs

$8,169

Total

$68,879

DSCR Ratio

Acceptable

1.08

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.15%

Cap Rate

7.29%

Return on Investment

17.89%

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

$12,924

Deductible property tax

$2,696

Your total deduction

$26,354

Your adjusted annual income

$150,000 - $26,354 = $123,646

Taxes on $123,646 (30%)

$37,094

Your old tax bill

$45,000

Your new tax bill

$37,094

Estimated tax savings

$7,906

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:

1,393 sqft

Year built:

1900

Size:

900 sqft

Type:

TOWNHOUSE

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: -

Lot size: 1,393 sqft

Building area: 900 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central

View: -

Parking: None, Garage

Amenities: Dishwasher

Price per square foot: $302

Lot Info

Zoning: -

Land Use: -

Parcel Number: 22040685A014

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $177,767

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $272,300

Schools

Elementary School: George Washington Elementary School with 3/10 star rating
High School: Vivien T. Thomas Medical Arts Academy with 2/10 star rating