BNBCalc Short Term Rental Investment Analysis 846 N Eden St, Baltimore, MD 21205

4 bed • 2 bath • 12 guests • $2,050

BNB

Calc

Annual Revenue

$36,017

Profit (Cash Flow)

$17,516

Cap Rate

861.2%

Annual Revenue

$36,017

AirDNA projects $173/night at 57% occupancy ($36,016). Airbtics projects $297/night at 56% occupancy ($60,747). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $173 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,645	$61,410	$103,194	$132,960
Occupancy	39%	61%	74%	81%
Nightly Rate	$195	$267	$369	$432

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Flawless 4Br/4Ba w/ Multi-Deck (Fells Point, JHH)	$103,554	$300	88%	4	4	1	$198	❌	❌	❌	Y / Y	⭐️ 5 (24)
The Blue House! Modern+ Rooftop deck+ Parking	$33,440	$257	33%	4	4	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (73)
Hottest Spot in Downtown Baltimore/Little Italy	$73,435	$432	46%	4	4	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (241)
Fells Point Charm Doubled!	$81,485	$268	78%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
Artsy, Historic Rowhouse with Striking Harbor Views	$82,654	$381	59%	4	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (128)
SmartHome w/Chef's Kitchen, Peloton & King Suite	$110,510	$495	60%	4	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (14)
Trendy, Tranquil Fells Point Retreat w/1car parkin	$45,857	$165	74%	4	4	3	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (198)
Luxury Fed Hill Home w/Rooftop & 4 Parking Spots	$120,758	$399	81%	4	5	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (98)
Spacious Home in Federal Hill w/2 Parking Spots!	$36,373	$279	34%	4	4	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (182)
Beautiful spacious townhouse with rooftop deck!	$58,655	$278	51%	4	4	1	$356	❌	❌	✅	Y / Y	⭐️ 4.6 (49)
Luxury Home Steps From ConvCenter&Stadiums&Harbor	$81,532	$372	59%	4	4	3	$220	❌	❌	✅	Y / Y	⭐️ 4.9 (106)
4 bedrooms, 2 baths in historic townhome downtown	$49,230	$428	27%	4	2	2	$170	❌	❌	❌	N / Y	⭐️ 4.8 (15)
Charming 4 bedroom home just steps to the water!	$94,115	$335	74%	4	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (93)
BRIGHT + STYLISH Canton Home ☀ 4 bedrooms!	$67,522	$436	42%	4	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (69)
Trendy Spot in Downtown Baltimore/Fellspoint	$85,733	$368	63%	4	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
Magical Retreat and Charmed Escape	$40,727	$143	74%	4	3	2	$165	❌	❌	✅	Y / Y	⭐️ 4.9 (266)
Cozy 4 bedroom townhouse near the Raven’s stadium	$15,640	$158	24%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.2 (29)
Luxurious Inner Harbor home best in town Fed.Hill	$37,449	$135	68%	4	3	1	$275	❌	❌	✅	Y / Y	⭐️ 4.8 (98)
Reservoir Hill Mansion	$40,791	$346	30%	4	3	1	$175	❌	❌	✅	N / Y	⭐️ 4.8 (48)
Federal Hill Luxury Loft w/ Rooftop Deck &Parking!	$71,355	$242	78%	4	4	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (36)
The Baltimore Nest, Stadium Walkable, Big Rowhouse	$48,324	$293	43%	4	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (43)
Relax at Eden Valley- Bonus Game Room & Mini Bar	$40,949	$289	36%	4	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (49)
UMD Baltimore BioPark	$29,653	$196	41%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
New Luxurious Home! 6mins from Harbor skylineview	$36,032	$137	64%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 4.6 (31)
*New Listing - Exquisite Living in Downtown Balt	$43,518	$164	65%	4	3	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (22)
Baltimore Escape @ Inner Harbor, Stadiums, Casino	$29,079	$171	43%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
Elegant and Safe 4BR Oasis by Patterson Park	$59,638	$190	79%	4	3	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (43)
Waterfront GEM - HUGE HOME for FAM/WORK/FUN!	$141,474	$413	83%	4	4	2	$350	✅	❌	✅	Y / Y	⭐️ 5 (191)
Historic w/Modern Charm near downtown	$94,459	$261	94%	4	4	2	$325	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Luxury Living w/Parking close to Everything	$38,863	$905	10%	4	5	1	$300	❌	❌	✅	Y / Y	⭐️ 5 (15)
Marble Hill Manor	$45,262	$192	63%	4	3	3	$249	❌	❌	✅	Y / Y	⭐️ 5 (2)
Cozy Downtown Baltimore Home Near Stadiums &Casino	$26,376	$232	30%	4	3	2	$52	❌	❌	✅	N / Y	⭐️ 4.8 (99)
4 Bedroom + plenty of FREE Parking + a Parkview	$54,490	$255	58%	4	2	2	$89	❌	❌	❌	Y / Y	⭐️ 3.6 (3)
Lux Stay near John Hop/Stadiums	$64,321	$241	70%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (15)
4-Bedroom Row Home with Rooftop Deck/Parking Pad	$89,017	$328	74%	4	4	90	$60	❌	❌	✅	Y / Y	⭐️ 5 (16)
4 bedroom Mansion Downtown	$61,871	$542	28%	4	3	2	$210	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Hessler House! 4Br/3.5Ba fells	$67,986	$248	68%	4	4	1	$198	❌	❌	❌	Y / Y	⭐️ 0 (0)
Your home away from home	$68,034	$220	83%	4	5	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (1)
Discover the charm	$32,653	$127	65%	4	2	3	$200	❌	❌	✅	N / Y	⭐️ 0 (0)
Cozy & Luxury 4 bedroom downtown Baltimore home	$29,316	$267	30%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.4 (56)

Return Metrics

159.65% 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)	$17,516	$35,032	$52,548	$70,065	$87,581	$175,162	$525,487
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$20	$41	$64	$88	$113	$267	$1,640
Down Payment	$410	$410	$410	$410	$410	$410	$410
Property Appreciation	$61	$124	$190	$257	$326	$705	$2,925
Total Return	$18,007	$35,608	$53,213	$70,820	$88,431	$176,545	$530,463

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

159.65%

Cap Rate

861.19%

Return on Investment

160.39%

846 N Eden St Baltimore, MD, 21205

4 bed • 2 bath • 12 guests

Purchase Price

Est. $10/mo

This property is for sale!

Contact Agent

8096

Airbnb Investor Score

$17,516

Annual Profit

861.2%

Cap Rate

159.7%

Cash on Cash

$36,017

Annual Revenue

BNBCalc predicts this property will get $297 per night with 56% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 81% of comparables

Seasonality

40 Airbnb Comparables

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

$60,803

Avg annual revenue

56%

Avg occupancy rate

$297

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

$55k

$100k

$140k

$17,516

Profit

Revenue

$36,017

Operating Expenses

$18,362

Operating Income

$17,655

Mortgage & Taxes

$138

Profit (Cash Flow)

$17,516

$10,972

Cash Investment

Down Payment

$410

Renos & Furnishing

$10,500

Closing Costs

$62

Total

$10,972

DSCR Ratio

Strong

127.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

159.65%

Cap Rate

861.19%

Return on Investment

160.39%

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

$97

Deductible property tax

$20

Your total deduction

-$15,864

Your adjusted annual income

$150,000 - -$15,864 = $165,864

Taxes on $165,864 (30%)

$49,759

Your old tax bill

$45,000

Your new tax bill

$49,759

Estimated tax savings

-$4,759

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -