BNBCalc Short Term Rental Investment Analysis 8173 Turn Loop Rd, Glen Burnie, MD 21061

3 bed • 1 bath • 9 guests • $325,000

BNB

Calc

Annual Revenue

$66,065

Profit (Cash Flow)

$21,873

Cap Rate

13.5%

Annual Revenue

$66,065

AirDNA projects $266/night at 68% occupancy ($66,065). Airbtics projects $281/night at 59% occupancy ($60,553). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, $266 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,726	$55,785	$101,229	$141,369
Occupancy	45%	59%	73%	84%
Nightly Rate	$180	$250	$369	$445

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Three bedroom house with two full bath near BWI	$46,526	$172	71%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (24)
Park View near BWI, Light Rail and I97.	$47,841	$168	75%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (77)
Home with King Bed - Garage/EV Charger - Ft. Meade	$49,340	$181	73%	3	3	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (46)
Sunny Glen Burnie Home - On-Site Water Access	$70,297	$365	50%	3	2	2	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Luxury Townhouse, 3 BR, 2.5 bath near Fort Meade	$38,419	$178	56%	3	3	4	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
Lovely 4+ Bed 2.5 Bath Odenton/Ft. Meade Home	$35,734	$215	38%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Townhome Close 2 Everything	$45,288	$251	47%	3	4	2	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (37)
Charming Sup. Clean 2 Levels Townhouse, Sanitized!	$31,138	$95	84%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (320)
★ Odenton Oasis ★ Patio \| Central to Everything	$50,177	$204	64%	3	3	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (166)
3 Bedroom Home with private pier by water	$57,644	$262	59%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (78)
3 Bedrooms Apartment Clean and Modern.Sanitized!	$29,928	$96	82%	3	1	3	$90	❌	❌	❌	Y / Y	⭐️ 4.7 (134)
3 Bedrooms House, clean High ceiling, Sanitized!	$32,967	$110	78%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (125)
Family & Dog Friendly \| Arcade \| Prime Location	$100,717	$328	81%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (49)
Hill Bottom Hideaway	$68,341	$383	48%	3	3	1	$80	❌	✅	✅	Y / Y	⭐️ 4.7 (26)
Parkside Retreat Brand New 3-bedroom condo	$37,711	$208	46%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
Private Duplex Near BWI/Easy Access I95/Baltimore	$36,875	$151	62%	3	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (89)
CHeerful 3-bedroom waterfront home	$61,129	$236	69%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (53)
Cozy Homey Hanover	$82,921	$384	59%	3	4	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (52)
Luxury Townhouse \| Arundel Mills \| Prime Location	$62,220	$250	66%	3	3	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (37)
SYR Properties	$36,581	$237	40%	3	3	2	$140	❌	❌	❌	N / N	⭐️ 5 (10)
Glen Burnie Vacation Rental w/ Private Deck!	$83,468	$292	72%	3	4	2	$284	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
New Modern Home\| King Bed\| No Fees	$67,754	$208	89%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
Stylish Rancher, Great Location!	$77,516	$250	82%	3	2	1	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Upscale 3 Bedroom Townhouse	$36,946	$174	52%	3	3	4	$150	❌	❌	❌	Y / Y	⭐️ 4.3 (25)
The Bay House:Waterfront 3br Boating Fishing Swim	$125,971	$586	58%	3	3	2	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (15)
Roost on the Waterfront with private pier and deck	$94,983	$383	66%	3	3	3	$265	❌	❌	❌	Y / Y	⭐️ 5 (5)
Beautiful Garden Apartment Home	$61,909	$400	42%	3	2	2	$100	✅	❌	❌	Y / Y	⭐️ 0 (0)
Charming Home in Severna Park	$23,278	$159	40%	3	2	3	$0	❌	❌	✅	Y / N	⭐️ 4.2 (5)
Spacious family home in great area	$67,760	$190	94%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (208)
Colorful Round Bay Cottage	$71,107	$253	72%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Suite Retreat Luxurious 3 bedroom, 3 bathroom home	$49,191	$384	35%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Family House, Pet-Friendly, close to BWI airport	$85,244	$240	91%	3	2	1	$110	❌	✅	✅	Y / Y	⭐️ 4 (6)
Upscale 3 bedroom apartment	$19,942	$169	30%	3	3	3	$160	❌	❌	❌	Y / N	⭐️ 3.5 (3)
★Spacious 3 bedroom Duplex Home Sleeps 6 Guests ★	$93,615	$441	58%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
Pasadena Hideaway w/ Game Room & Fire Pit!	$102,150	$283	98%	3	2	2	$269	❌	❌	✅	Y / Y	⭐️ 5 (3)
Private deck dog-friendly mins to Annapolis	$72,213	$339	54%	3	2	3	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (12)

Return Metrics

26.35% 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)	$21,873	$43,746	$65,620	$87,493	$109,366	$218,733	$656,200
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000
Down Payment	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000
Property Appreciation	$9,750	$19,792	$30,136	$40,790	$51,764	$111,772	$463,860
Total Return	$356,623	$388,539	$420,756	$453,283	$486,130	$655,506	$1,445,061

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.35%

Cap Rate

13.47%

Return on Investment

41.94%

8173 Turn Loop Rd Glen Burnie, MD, 21061

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,559/mo

This property is for sale!

Contact Agent

149

Airbnb Investor Score

$21,873

Annual Profit

13.5%

Cap Rate

26.4%

Cash on Cash

$66,065

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $266/night at 68% occupancy.Projected nightly rate is $281/night at 59% occupancy.

Occupancy Rate

Top 36% 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.

$58,981

Avg annual revenue

59%

Avg occupancy rate

$281

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

$55k

$90k

$125k

$21,873

Profit

Revenue

$66,065

Operating Expenses

$22,268

Operating Income

$43,797

Mortgage & Taxes

$21,923

Profit (Cash Flow)

$21,873

$83,000

Cash Investment

Down Payment

$65,000

Renos & Furnishing

$8,250

Closing Costs

$9,750

Total

$83,000

DSCR Ratio

Strong

2.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.35%

Cap Rate

13.47%

Return on Investment

41.94%

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

$15,425

Deductible property tax

$3,217

Your total deduction

$11,462

Your adjusted annual income

$150,000 - $11,462 = $138,538

Taxes on $138,538 (30%)

$41,561

Your old tax bill

$45,000

Your new tax bill

$41,561

Estimated tax savings

$3,439

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -