BNBCalc Short Term Rental Investment Analysis 828 Ryan St, Baltimore, MD 21230

4 bed • 3 bath • 12 guests • $379,000

BNB

Calc

Annual Revenue

$40,498

Profit (Cash Flow)

-$4,013

Cap Rate

5.7%

Annual Revenue

$40,498

Revenue data could not be found for this address

BNB Calc projects a 36% occupancy rate, $308 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Baltimore Nest, Stadium Walkable, Big Rowhouse	$49,284	$297	43%	4	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
Luxurious Inner Harbor home best in town Fed.Hill	$67,489	$228	70%	4	3	1	$275	❌	❌	✅	Y / Y	⭐️ 4.8 (94)
Beautiful spacious townhouse with rooftop deck!	$40,356	$175	48%	4	4	1	$356	❌	❌	✅	Y / Y	⭐️ 4.6 (47)
Spacious Home in Federal Hill w/2 Parking Spots!	$47,652	$377	33%	4	4	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (178)
Hottest Spot in Downtown Baltimore/Little Italy	$75,307	$448	45%	4	4	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (238)
*New Listing - Exquisite Living in Downtown Balt	$45,494	$167	67%	4	3	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (21)
Baltimore Escape @ Inner Harbor, Stadiums, Casino	$24,841	$159	38%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (69)
Luxury Fed Hill Home w/Rooftop & 4 Parking Spots	$112,882	$387	78%	4	5	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (89)
Cozy Downtown Baltimore Home Near Stadiums &Casino	$28,039	$244	30%	4	3	2	$52	❌	❌	✅	N / Y	⭐️ 4.8 (99)
Hidden Paradise, 13 ppl, 7 mins-harbor\|Park free	$47,283	$314	35%	4	3	1	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Reservoir Hill Mansion	$42,167	$330	31%	4	3	1	$175	❌	❌	✅	N / Y	⭐️ 4.8 (45)
Charming 4 bedroom home just steps to the water!	$96,105	$325	76%	4	3	90	$225	❌	❌	✅	Y / Y	⭐️ 5 (87)
Luxury Home Steps From ConvCenter&Stadiums&Harbor	$78,107	$333	63%	4	4	3	$220	❌	❌	✅	Y / Y	⭐️ 4.9 (104)
Relax at Eden Valley- Bonus Game Room & Mini Bar	$29,494	$247	29%	4	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (47)
4 bedroom Mansion Downtown	$49,607	$447	27%	4	3	2	$210	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Flawless 4Br/4Ba w/ Multi-Deck (Fells Point, JHH)	$112,286	$324	89%	4	4	1	$198	❌	❌	❌	Y / Y	⭐️ 5 (21)
Charm City Luxury 4 Bedroom Brick Home	$41,051	$250	42%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Cozy 4 bedroom townhouse near the Raven’s stadium	$22,118	$176	29%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.2 (29)
New Luxurious Home! 6mins from Harbor skylineview	$34,703	$133	62%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 4.6 (26)
completely remodeled 4 bedrooms 2.5 baths	$63,491	$297	57%	4	3	7	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Marble Hill Manor	$36,951	$192	52%	4	3	3	$249	❌	❌	✅	Y / Y	⭐️ 5 (2)
Luxury Living w/Parking close to Everything	$24,245	$495	10%	4	5	1	$300	❌	❌	✅	Y / Y	⭐️ 5 (14)
Come & Enjoy a Beautiful Home in a Great Location	$87,746	$240	72%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (98)
4 bedrooms, 2 baths in historic townhome downtown	$44,151	$373	28%	4	2	2	$170	❌	❌	❌	N / Y	⭐️ 4.8 (15)
Federal Hill Luxury Loft w/ Rooftop Deck &Parking!	$63,141	$229	72%	4	4	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (28)
Macemia’s Place	$26,838	$198	34%	4	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
Cozy & Luxury 4 bedroom downtown Baltimore home	$32,852	$264	34%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.4 (56)
UMD Baltimore BioPark	$49,592	$296	45%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Fells Point Charm Doubled!	$81,032	$266	78%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
Raven's Haven - Spacious Luxury!	$19,764	$270	20%	4	4	5	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Hollins Haven-4 bedroom historic townhome	$20,313	$75	74%	4	3	14	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Historic w/Modern Charm near downtown	$96,121	$267	89%	4	4	2	$325	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
4 BD Row House~ In The Heart of Baltimore!	$26,352	$180	40%	4	4	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Charming Home: Parking, Sleeps 10, WFH Space	$54,900	$250	60%	4	4	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Fantastic Estate! 2xGarage Parking! Sleeps 14!	$91,417	$425	56%	4	4	90	$155	❌	❌	❌	Y / Y	⭐️ 4.7 (260)
Serene 4BR/3.5BA home in Fells Point by waterfront	$47,331	$212	61%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Hessler house	$101,611	$315	75%	4	4	90	$198	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Your home away from home	$68,034	$220	83%	4	5	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (1)
Flawless 4Br/4Ba Home in fells W/Roof Deck	$57,061	$390	39%	4	4	90	$198	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Greers Grove 4br/3.5Ba in fells	$46,748	$202	61%	4	4	1	$198	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-4.09% 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)	-$4,012	-$8,025	-$12,037	-$16,050	-$20,063	-$40,126	-$120,379
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,723	$7,676	$11,873	$16,328	$21,059	$49,464	$303,200
Down Payment	$75,800	$75,800	$75,800	$75,800	$75,800	$75,800	$75,800
Property Appreciation	$11,370	$23,081	$35,143	$47,567	$60,364	$130,344	$540,932
Total Return	$86,880	$98,532	$110,778	$123,645	$137,160	$215,482	$799,552

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.09%

Cap Rate

5.68%

Return on Investment

11.31%

828 Ryan St Baltimore, MD, 21230

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,818/mo

This property is for sale!

Contact Agent

-3

Airbnb Investor Score

-$4,012

Annual Profit

5.7%

Cap Rate

-4.1%

Cash on Cash

$40,498

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 33% of comparables

40 Airbnb Comparables

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

$54,598

Avg annual revenue

51%

Avg occupancy rate

$275

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

$50k

$80k

$115k

-$4,013

Profit

Revenue

$40,498

Operating Expenses

$18,945

Operating Income

$21,553

Mortgage & Taxes

$25,566

Profit (Cash Flow)

-$4,013

$97,920

Cash Investment

Down Payment

$75,800

Renos & Furnishing

$10,750

Closing Costs

$11,370

Total

$97,920

DSCR Ratio

Weak

0.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.09%

Cap Rate

5.68%

Return on Investment

11.31%

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

$17,988

Deductible property tax

$3,752

Your total deduction

$43,043

Your adjusted annual income

$150,000 - $43,043 = $106,957

Taxes on $106,957 (30%)

$32,087

Your old tax bill

$45,000

Your new tax bill

$32,087

Estimated tax savings

$12,913

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: Yes

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: -