BNBCalc Short Term Rental Investment Analysis 912 N Bridge St, , ,

3 bed • 2 bath • 8 guests • $129,999

BNB

Calc

Annual Revenue

$52,581

Profit (Cash Flow)

$23,296

Cap Rate

24.7%

Annual Revenue

$52,581

AirDNA projects $214/night at 41% occupancy ($32,046). Airbtics projects $236/night at 61% occupancy ($52,580). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $236 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,758	$50,642	$81,756	$118,297
Occupancy	51%	63%	75%	83%
Nightly Rate	$153	$212	$288	$375

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appleton Retreat	$44,522	$154	75%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (132)
Cami’s Cottage - EV Charger	$43,615	$148	78%	3	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (81)
Cozy Cottage Elkton North East 3bed 2 bath Patio	$44,385	$163	70%	3	2	1	$119	❌	❌	✅	Y / Y	⭐️ 5 (351)
Persimmon Pastures	$39,865	$122	87%	3	1	1	$35	❌	❌	✅	Y / Y	⭐️ 5 (521)
Large Cabin w/ RiverView&Hot Tub	$108,481	$374	75%	3	2	2	$199	✅	✅	✅	Y / Y	⭐️ 5 (41)
Serene Hideaway	$39,106	$143	71%	3	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (364)
3BD 1.5B , Gym, Fenced yard, W/D, Pet friendly	$62,533	$329	51%	3	1.5	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
Church Street House	$58,247	$228	67%	3	2	2	$350	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
The River House - waterfront	$56,513	$285	46%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (7)
Bright and airy townhome with outdoor seating	$52,844	$284	49%	3	2.5	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (60)
Heron Creek- Historic home on Main Street	$35,792	$234	38%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (15)
Sunny townhome:walk to UD & stadium	$111,733	$318	96%	3	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
The Fishing Factory	$45,515	$214	58%	3	2.5	3	$40	❌	❌	✅	Y / Y	⭐️ 5 (75)
Waterfront Retreat for Weekends and More!	$56,248	$348	43%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (92)
cooper/mitchell house	$45,870	$151	83%	3	1	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (213)
Holiday Season @ Old Lock View Chesapeake City MD	$119,924	$384	85%	3	2.5	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (88)
Modern 3-bedroom ranch house.	$35,923	$153	61%	3	1	2	$110	✅	❌	❌	Y / Y	⭐️ 5 (146)
3 Bed/1.5 Bath + 2MI - University of Delaware	$41,404	$142	76%	3	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (173)
Upper Chesapeake Getaway	$68,337	$298	61%	3	1.5	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (105)
Chesapeake City Charm at the Boho House!	$78,853	$560	36%	3	2.5	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (46)
Cozy cape cod in water oriented Community near I95	$41,801	$141	81%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (89)
Waterfront Cabin on the Chesapeake	$83,039	$414	54%	3	1	3	$100	❌	✅	✅	Y / Y	⭐️ 5 (167)
Convenient, spacious 3BR 2.5Ba townhouse w/parking	$45,146	$167	71%	3	2.5	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (83)
Tip Of The Town Fresh and New 3 Bedroom Nest	$41,856	$202	53%	3	2.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (23)
A comfy-cozy stay, so come enjoy, relax & play!	$28,867	$203	34%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Spacious and Modern Townhome in Newark	$54,942	$188	72%	3	3	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (29)
Home Away from Home in Rising Sun, MD	$32,091	$137	64%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (282)
The Mint Cottage in Chesapeake City	$84,712	$417	55%	3	3	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (87)
Catching Sunsets on the Bay	$51,549	$210	66%	3	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (45)
1740 Farmhouse in Southern Chester County	$34,820	$214	39%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (19)
Cozy River Refuge: Quiet Season Stay Savings $	$31,817	$229	36%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (6)
Lincoln University Country Ranch Home	$37,982	$146	65%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (28)
Quarry Landing Center of Town & River View	$56,082	$169	86%	3	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (110)
Homey Retreat in Historic Kennett Square!!	$46,120	$190	64%	3	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (161)
Trolly Square, Park Adj 3bed+	$53,198	$272	51%	3	2.5	2	$121	❌	❌	❌	Y / Y	⭐️ 5 (30)
Spacious, pet allowed quiet country stay	$28,354	$127	61%	3	1	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (82)
Historic Victorian just a block from the water!	$51,475	$256	54%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (153)
Entire home, great location, no cleaning fee	$86,508	$311	76%	3	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (68)
Longwood Kennett Newly Renovated	$48,199	$204	63%	3	1	1	$105	❌	❌	❌	Y / Y	⭐️ 5 (70)

Return Metrics

60.66% 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)	$23,295	$46,591	$69,887	$93,182	$116,478	$232,957	$698,872
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$103,999	$103,999	$103,999	$103,999	$103,999	$103,999	$103,999
Down Payment	$25,999	$25,999	$25,999	$25,999	$25,999	$25,999	$25,999
Property Appreciation	$3,899	$7,916	$12,054	$16,316	$20,705	$44,708	$185,542
Total Return	$157,194	$184,507	$211,940	$239,497	$267,183	$407,665	$1,014,413

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

60.66%

Cap Rate

24.66%

Return on Investment

74.14%

912 N Bridge St

3 bed • 2 bath • 8 guests

Purchase Price

Est. $624/mo

Inquire about this property

Contact Agent

342

Airbnb Investor Score

$23,295

Annual Profit

24.7%

Cap Rate

60.7%

Cash on Cash

$52,581

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $214/night at 41% occupancy.Projected nightly rate is $236/night at 61% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$53,755

Avg annual revenue

61%

Avg occupancy rate

$236

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

$85k

$120k

$23,296

Profit

Revenue

$52,581

Operating Expenses

$20,515

Operating Income

$32,065

Mortgage & Taxes

$8,769

Profit (Cash Flow)

$23,296

$38,400

Cash Investment

Down Payment

$26,000

Renos & Furnishing

$8,500

Closing Costs

$3,900

Total

$38,400

DSCR Ratio

Strong

3.66

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

60.66%

Cap Rate

24.66%

Return on Investment

74.14%

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

$6,170

Deductible property tax

$1,287

Your total deduction

-$9,244

Your adjusted annual income

$150,000 - -$9,244 = $159,244

Taxes on $159,244 (30%)

$47,773

Your old tax bill

$45,000

Your new tax bill

$47,773

Estimated tax savings

-$2,773

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:

0.34 sqft

Year built:

1950

Size:

2,024 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 0.34 sqft

Building area: 2,024 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: No

Cooling: Other

View: -

Parking: Driveway

Amenities: Oil Water Heater

Price per square foot: $64

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0803030229

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $142,300

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Gilpin Manor Elementary School with 3/10 star rating
Middle School: Elkton Middle School with 4/10 star rating
High School: Elkton High School with 4/10 star rating