682 Washington Blvd Baltimore, MD, 21230
4 bed • 4 bath • 12 guests
Est. $13/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$35,371
Annual Profit
1270.0%
Cap Rate
305.2%
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
$35,533
Profit
Revenue
$56,598
Operating Expenses
$21,038
Operating Income
$35,560
Mortgage & Taxes
$28
Profit (Cash Flow)
$35,533
$11,644
Cash Investment
Down Payment
$560
Renos & Furnishing
$11,000
Closing Costs
$84
Total
$11,644
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
305.15%
Cap Rate
1,270.01%
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
$133
Deductible property tax
$28
Your total deduction
-$33,554
Your adjusted annual income
$150,000 - -$33,554 = $183,554
Taxes on $183,554 (30%)
$55,066
Your old tax bill
$45,000
Your new tax bill
$55,066
Estimated tax savings
-$10,066
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:
1880
Size:
2,260 sqft
Type:
SFR
Parking:
-
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 643 Melvin Dr | 3 | 2 | 1,036 | - | 0 | 1900 | $220,000 | - |
| 1317 Hollins St | - | 2 | 2,352 | - | 0 | 1860 | $242,000 | - |
| 1425 W Lombard St | - | 6 | 3,648 | - | 0 | 1880 | $0 | - |
| 1106 Washington Blvd | - | 1 | 1,056 | - | 0 | 1900 | $138,000 | - |
| 6 W Clement St | 3 | 2 | 1,290 | - | 0 | 1900 | $341,500 | - |
| 1135 Sargeant St | - | 1 | 720 | - | 0 | 1900 | $115,000 | - |
| 1200 Bayard St | - | 1 | 1,128 | - | 0 | 1875 | $0 | - |
| 135 W Clement St | 4 | 3 | 2,226 | - | 0 | 1900 | $600,000 | - |
| 1419 S Hanover St | 4 | 2 | 2,256 | - | 0 | 1900 | $490,000 | - |
| 1401 S Hanover St | 4 | 4 | 2,040 | - | 0 | 2021 | $662,500 | - |
Property Details
- MLS Status: Active
- Property Use: Townhouse (Residential)
- Stories: -
- Lot size: -
- Building area: 2,260 sqft
- Garage: No
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-8
- Land Use: Residential
- Parcel Number: 22-04-0685A-008
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $229,700
- County Est. Land Value: $65,000
- Assessed Land Value: -
- County Est. Structure Value: $193,300
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| Invalid Date | $258,000 | 100% | Lam Roche, Llc |
Ownership
- Name: Matt Hilldoerfer
- Owner Occupied: Yes
- Owner Mailing Address: 682 Washington Blvd, Baltimore, MD 21230
- Years Owned: 242
- Home Equity: $265,334
- Mortgage Balance Remaining: $233,250
- Financed amount: 100%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Federal Hill Preparatory School with 6/10 star rating
- Middle School: Booker T. Washington Middle School0
- High School: Digital Harbor High School with 2/10 star rating