BNBCalc Short Term Rental Investment Analysis 703 Hillen Rd, Towson, MD 21286

3 bed • 2 bath • 9 guests • $599,000

BNB

Calc

Annual Revenue

$36,817

Profit (Cash Flow)

-$22,056

Cap Rate

3.1%

Annual Revenue

$36,817

AirDNA projects $187/night at 62% occupancy ($42,346). Airbtics projects $160/night at 63% occupancy ($36,816). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 63% occupancy rate, $160 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,282	$36,286	$52,541	$78,898
Occupancy	53%	65%	77%	85%
Nightly Rate	$125	$146	$177	$242

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Towson, Colleges, Nurses, & help	$17,699	$64	63%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (104)
Cozy Is Just The Beginning	$55,737	$158	94%	3	1	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (48)
Convenient, clean and comfortable	$31,106	$96	84%	3	1	3	$69	❌	❌	❌	Y / N	⭐️ 4.6 (96)
The Cozy Woods	$40,615	$194	53%	3	1	1	$130	❌	❌	✅	N / Y	⭐️ 4.2 (7)
* Stunning Bungalow Perfect for Everyone *	$47,491	$151	83%	3	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (323)
Artsy Homelike 3bdr Rowhouse Office fastWIFI Prkng	$29,795	$161	47%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (94)
Baltimore Townhouse near JHU & MICA	$68,677	$237	75%	3	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (112)
Cosy house with a classy touch	$19,719	$131	38%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (52)
3 bedroom town house with modern furnishing	$36,138	$168	56%	3	3	2	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (99)
New! PennStation Parking KingBed BreweryStepsAway	$40,191	$222	48%	3	3	2	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (70)
3-Bedroom Duplex with Patio	$32,863	$126	68%	3	3	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (49)
Luxury 4 bed King suite* * Mins to Towson	$42,163	$127	78%	3	4	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (44)
Baltimore Townhouse close to JHU & MICA	$69,656	$243	74%	3	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (138)
Beautiful Home w/ Rooftop Deck Near Johns Hopkins	$36,139	$123	78%	3	3	3	$170	❌	❌	✅	Y / Y	⭐️ 5 (30)
EV Charger Ready Towson Town Center Gem 3B2.5B	$38,512	$133	71%	3	3	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Lovely renovated house, stretch out gym tvs	$29,560	$132	55%	3	3	2	$98	❌	❌	❌	Y / Y	⭐️ 4.7 (80)
The Johns Hopkins House	$34,608	$167	54%	3	4	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (34)
Private Home - Quiet Street - Parking - King Bed!!	$44,878	$180	66%	3	1	7	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (106)
Spacious 3 brm Roland Park Apt near Hopkins	$31,489	$97	87%	3	1	5	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
Antique Spacious Home 3 Bedrooms w/ Wine Cooler	$33,731	$146	57%	3	1	1	$120	❌	❌	✅	N / Y	⭐️ 4.4 (56)
Chic Baltimore Retreat - 6 Mi to Downtown!	$64,484	$242	71%	3	3	2	$155	❌	❌	❌	Y / Y	⭐️ 4 (9)
Cozy 3 bedroom home	$18,249	$147	33%	3	1	2	$110	❌	❌	❌	N / Y	⭐️ 4.6 (14)
Colonial-style 3BR home with pool, dog-friendly	$14,497	$123	31%	3	2	2	$54	✅	❌	✅	Y / Y	⭐️ 4.4 (31)
The Belevdere Lodge of Evesham Park	$26,303	$94	70%	3	2	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (537)
Bmore@Home 3 BR Home. Loyola, Towson, Belv Square	$41,099	$113	93%	3	3	3	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
Super Comfortable Three Bedroom Townhome!	$38,309	$110	94%	3	1	10	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Charming 3 bedroom townhouse with fireplace	$24,178	$195	33%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.1 (22)
3 Bedroom Spacious Cozy Essex Apartment King Bed!	$29,356	$128	56%	3	1	2	$170	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Easy Tiger Home in Towson	$78,125	$274	77%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (45)
3BR with fireplace, full kitchen, central AC, W/D	$22,086	$340	15%	3	3	3	$190	❌	❌	✅	Y / Y	⭐️ 5 (3)
✮Historic Home with Free On Site Parking✮	$45,046	$145	82%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (150)
University 3 bedrooms Apartment	$50,700	$277	49%	3	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4 (11)
Homely	$40,434	$164	64%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (38)
6 Mi to Dtwn Baltimore: Home w/ Fire Pit!	$39,679	$176	55%	3	2	2	$207	❌	❌	✅	Y / Y	⭐️ 5 (35)
A Baltimore Gem!	$45,204	$123	85%	3	4	3	$400	❌	❌	❌	Y / N	⭐️ 4.7 (9)
Baltimore Vacation Rental - Near JHU & Art Museum!	$33,492	$144	56%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.4 (7)
Cozy home in Baltimore	$39,734	$149	70%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (57)
Baby Friendly Cozy Apartment with Large Deck	$35,685	$131	68%	3	2	3	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Quiet Parkville Hideaway	$35,825	$155	61%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Huge 5Bed Home! Yard/Wine/Parking/Central Location	$24,747	$119	53%	3	1	1	$120	❌	❌	❌	Y / Y	⭐️ 3.4 (10)

Return Metrics

-15.07% 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)	-$22,056	-$44,112	-$66,168	-$88,224	-$110,281	-$220,562	-$661,686
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,884	$12,132	$18,765	$25,807	$33,283	$78,178	$479,200
Down Payment	$119,800	$119,800	$119,800	$119,800	$119,800	$119,800	$119,800
Property Appreciation	$17,970	$36,479	$55,543	$75,179	$95,405	$206,005	$854,930
Total Return	$121,598	$124,298	$127,939	$132,562	$138,207	$183,421	$792,243

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.07%

Cap Rate

3.06%

Return on Investment

1.22%

703 Hillen Rd Towson, MD, 21286

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,873/mo

This property is for sale!

Contact Agent

-56

Airbnb Investor Score

-$22,056

Annual Profit

3.1%

Cap Rate

-15.1%

Cash on Cash

$36,817

Annual Revenue

BNBCalc predicts this property will get $160 per night with 63% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$38,199

Avg annual revenue

63%

Avg occupancy rate

$160

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

$15k

$35k

$55k

$80k

-$22,056

Profit

Revenue

$36,817

Operating Expenses

$18,466

Operating Income

$18,350

Mortgage & Taxes

$40,407

Profit (Cash Flow)

-$22,056

$146,270

Cash Investment

Down Payment

$119,800

Renos & Furnishing

$8,500

Closing Costs

$17,970

Total

$146,270

DSCR Ratio

Weak

0.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.07%

Cap Rate

3.06%

Return on Investment

1.22%

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

$28,429

Deductible property tax

$5,930

Your total deduction

$82,571

Your adjusted annual income

$150,000 - $82,571 = $67,429

Taxes on $67,429 (30%)

$20,229

Your old tax bill

$45,000

Your new tax bill

$20,229

Estimated tax savings

$24,771

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: Yes

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: -