BNBCalc Short Term Rental Investment Analysis 806 Mckean Ave, Baltimore, MD 21217

3 bed • 1 bath • 9 guests • $66,000

BNB

Calc

Annual Revenue

$35,326

Profit (Cash Flow)

$12,602

Cap Rate

25.8%

Annual Revenue

$35,326

AirDNA projects $186/night at 52% occupancy ($35,326). Airbtics projects $183/night at 56% occupancy ($37,430). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 52% occupancy rate, $186 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,899	$35,519	$51,262	$85,856
Occupancy	43%	55%	65%	80%
Nightly Rate	$135	$169	$206	$279

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Newly Renovated 3 BD 2.5 BTH Artsy Home	$44,657	$344	33%	3	3	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (8)
Bell Villa	$50,239	$276	44%	3	4	2	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
UMB/Stadiums/Convention Center Modern 3 level Home	$32,579	$136	63%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (82)
Stadiums/Convention Center/UMB/Inner Harbor	$40,842	$118	85%	3	3	2	$139	❌	❌	❌	Y / Y	⭐️ 4.9 (339)
Charm City Getaway	$35,957	$147	58%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (54)
Beautiful Row Home-near Convention Center	$31,260	$131	59%	3	3	2	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Rowhouse w/ yard at Inner Harbor	$27,921	$119	61%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (383)
Beautiful Brick Townhome in Pigtown.	$53,086	$195	72%	3	4	2	$170	❌	❌	✅	Y / Y	⭐️ 5 (30)
Steps from Stadiums/Convention Center/UMD	$77,509	$313	64%	3	3	3	$190	❌	❌	✅	Y / Y	⭐️ 4.7 (83)
Modern townhome blocks away from Camden Yards	$27,947	$110	66%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (232)
Opulence \|12 ppl \|Park Free \|5 mins-Harbor \|Events	$44,142	$228	51%	3	3	1	$99	❌	❌	✅	Y / Y	⭐️ 4.7 (49)
3BR/2.5BA Steps to Convention Center with Parking	$41,873	$174	64%	3	3	4	$110	❌	❌	❌	Y / Y	⭐️ 4.7 (182)
Quirky Baltimore Townhome ~ 2 Mi to Inner Harbor	$32,272	$225	37%	3	3	2	$104	❌	❌	❌	Y / Y	⭐️ 4.2 (7)
Luxury 3 bed Entire Home with Gym	$28,981	$107	74%	3	1	30	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (4)
Cozy Rowhouse in Baltimore	$21,977	$158	34%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Camden Yards, Convention Center	$35,497	$191	50%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (75)
⭐️ Walk Score 93 ⭐️ Comfy beds ⭐️ Youtube TV	$29,816	$98	65%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (176)
Exquisite Townhouse near Downtown Entertainment	$43,041	$240	49%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Luxury Modern 3Bd/3.5Bth Rowhome w/ Outdoor Lounge	$29,054	$162	49%	3	4	90	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (104)
Contemporary, Renovated Urban Home in Baltimore	$39,547	$176	60%	3	4	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (20)
Centrally Located Charm City Home	$53,433	$142	95%	3	4	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (12)
Convenient Home in Downtown Baltimore	$23,532	$142	42%	3	3	4	$170	❌	❌	✅	Y / Y	⭐️ 5 (1)
Home in Hip Washington Village!	$37,505	$184	53%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
New Listing! Rare gem Tikibar, Jacuzzi & Rooftop	$37,504	$227	43%	3	3	1	$80	✅	✅	❌	Y / Y	⭐️ 4.6 (23)
The cozy house	$26,194	$188	37%	3	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
Loft Townhome Downtown W/ Deck	$54,081	$336	43%	3	3	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Charming & chic city living with Free Parking!	$36,700	$121	80%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
The House at Camden Yards	$69,036	$407	45%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (64)
Entire House \| 3 bedrooms \| 3.5 Baths \|	$27,745	$133	57%	3	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Row Home Near University of Maryland and Stadiums	$36,339	$102	96%	3	2	7	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Sunny Renovated 3BD Apt; Historical Gem near MICA	$38,796	$200	53%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (2)
The Parkwood	$27,415	$137	49%	3	1	2	$115	❌	❌	❌	N / N	⭐️ 4.5 (2)
3Bedroom Townhouse Near O’s & Ravens Stadium	$22,913	$139	38%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (3)
Spacious Loft Near Inner-Harbor	$54,004	$192	72%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4 (9)
360° Rooftop Views of Downtown & 3-SUV Parking!	$45,541	$107	98%	3	2	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (340)
3Br near Harbor, Downtown, Stadium in Baltimore	$32,829	$138	65%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
City Haven	$46,776	$180	71%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (22)

Return Metrics

53.78% 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)	$12,601	$25,203	$37,805	$50,407	$63,009	$126,018	$378,054
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$52,800	$52,800	$52,800	$52,800	$52,800	$52,800	$52,800
Down Payment	$13,200	$13,200	$13,200	$13,200	$13,200	$13,200	$13,200
Property Appreciation	$1,980	$4,019	$6,119	$8,283	$10,512	$22,698	$94,199
Total Return	$80,581	$95,223	$109,925	$124,690	$139,521	$214,716	$538,253

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

53.78%

Cap Rate

25.83%

Return on Investment

65%

806 Mckean Ave Baltimore, MD, 21217

3 bed • 1 bath • 9 guests

Purchase Price

Est. $317/mo

This property is for sale!

Contact Agent

334

Airbnb Investor Score

$12,601

Annual Profit

25.8%

Cap Rate

53.8%

Cash on Cash

$35,326

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $186/night at 52% occupancy.Projected nightly rate is $183/night at 56% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$37,514

Avg annual revenue

56%

Avg occupancy rate

$183

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

$12,602

Profit

Revenue

$35,326

Operating Expenses

$18,272

Operating Income

$17,054

Mortgage & Taxes

$4,452

Profit (Cash Flow)

$12,602

$23,430

Cash Investment

Down Payment

$13,200

Renos & Furnishing

$8,250

Closing Costs

$1,980

Total

$23,430

DSCR Ratio

Strong

3.83

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

53.78%

Cap Rate

25.83%

Return on Investment

65%

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

$3,132

Deductible property tax

$653

Your total deduction

-$4,925

Your adjusted annual income

$150,000 - -$4,925 = $154,925

Taxes on $154,925 (30%)

$46,477

Your old tax bill

$45,000

Your new tax bill

$46,477

Estimated tax savings

-$1,477

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

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: -