BNBCalc Short Term Rental Rental Arbitrage Analysis 1008 W Lombard St, Baltimore, MD, 21223

4 bed • 1.5 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$56,419

Profit (Cash Flow)

$20,285

Cash on Cash Return

193.6%

Annual Revenue

$56,419

AirDNA projects $257/night at 37% occupancy ($34,731). Airbtics projects $271/night at 57% occupancy ($56,419). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57% occupancy rate, $271 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,505	$57,080	$89,518	$120,286
Occupancy	39%	58%	72%	80%
Nightly Rate	$199	$259	$329	$396

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Roof Terrace, Stadium Walkable, Garage & Backyard	$50,758	$286	46%	4	2.5	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (58)
New Luxurious Home! 6mins from Harbor skylineview	$40,003	$179	58%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
Fed Hill w Deck Walk Score 95 Steps from Harbor	$41,564	$156	67%	4	2.5	1	$275	❌	❌	✅	Y / Y	⭐️ 5 (123)
Luxury Fed Hill Home w/Rooftop & 4 Parking Spots	$110,674	$338	87%	4	4.5	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (147)
Spacious Home in Federal Hill w/2 Parking Spots!	$43,389	$339	34%	4	4	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (190)
Baltimore Escape @ Inner Harbor, Stadiums, Casino	$34,122	$182	47%	4	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (78)
Fells Point Charm Doubled!	$72,296	$269	69%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (10)
Flawless 4Br/4Ba w/ Multi-Deck (Fell's Point, JHH)	$90,542	$324	72%	4	4	1	$198	❌	❌	❌	Y / Y	⭐️ 5 (37)
Your Dream Baltimore Getaway!	$36,676	$273	35%	4	3	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (43)
Elegant and Safe 4BR Oasis by Patterson Park	$65,730	$225	76%	4	2.5	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (62)
Hottest Spot in Downtown Baltimore/Little Italy	$67,409	$457	40%	4	3.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (253)
Federal Hill Luxury Loft w/ Rooftop Deck &Parking!	$77,110	$255	81%	4	3.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (62)
Charming 4 bedroom home just steps to the water!	$81,889	$294	74%	4	2.5	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (123)
Trendy Spot in Downtown Baltimore/Fellspoint	$75,526	$359	57%	4	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (104)
Magical Retreat and Charmed Escape	$41,811	$158	68%	4	2.5	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (302)
Amazing Townhouse - Heart of Little Italy	$89,957	$249	98%	4	4	2	$70	❌	❌	✅	Y / Y	⭐️ 0 (2)
4B/2.5B - Hopkins Hospital - Downtown-FREE Parking	$47,499	$213	58%	4	2.5	28	$99	❌	❌	❌	Y / Y	⭐️ 5 (53)
Luxury Home Steps From ConvCenter&Stadiums&Harbor	$102,069	$600	46%	4	3.5	2	$220	❌	❌	✅	Y / Y	⭐️ 5 (109)
Beautiful spacious townhouse with rooftop deck!	$88,431	$319	71%	4	4	1	$356	❌	❌	✅	Y / Y	⭐️ 4.5 (57)
Marble Hill Manor	$59,174	$203	76%	4	3	3	$249	❌	❌	✅	Y / Y	⭐️ 4 (3)
Trendy,Tranquil Fells Point/Free street parking	$43,248	$172	65%	4	3.5	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (212)
Artsy, Historic Rowhouse with Striking Harbor Views	$88,516	$393	61%	4	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (136)
BRIGHT + STYLISH Canton Home ☀ 4 bedrooms!	$57,533	$446	35%	4	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (82)
Cozy Central 5Bed 2Ba Near Baltimore's Sports Hubs	$72,783	$326	61%	4	2.5	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Charm City Luxury 4 Bedroom Brick Home	$31,585	$253	33%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (11)
Historic w/Modern Charm near downtown	$74,345	$264	72%	4	3.5	2	$325	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
Relax at Eden Valley- Bonus Game Room & Mini Bar	$41,362	$286	37%	4	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (59)
Charming Home: Parking, Sleeps 10, WFH Space	$33,965	$116	80%	4	3.5	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Luxe Private Getaway in the Heart of Baltimore!	$59,549	$217	69%	4	3.5	2	$360	❌	❌	❌	Y / Y	⭐️ 4.5 (123)
4 bdr/3.5 baths.Beautiful/centrally loc.	$33,662	$164	54%	4	3.5	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (83)
Cozy Downtown Baltimore Home Near Stadiums &Casino	$26,883	$228	31%	4	3	2	$52	❌	❌	✅	N / Y	⭐️ 4.8 (99)
Discover the charm	$31,246	$132	59%	4	4.5	3	$200	❌	❌	✅	N / Y	⭐️ 3 (3)
Cozy & Renovated Townhome / Inner Harbor +Parking	$40,164	$354	31%	4	3.5	90	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
*New Listing - Exquisite Living in Downtown Balt	$35,526	$150	57%	4	2.5	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (22)
completely remodeled 4 bedrooms 2.5 baths	$78,809	$277	75%	4	2.5	7	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
Fed Hill Luxury Retreat \| Rooftop Deck, Parking/EV	$61,910	$199	85%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (42)
Huge Downtown home w/parking 4 bdrm Penn Station	$30,744	$200	42%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)

Return Metrics

193.64% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,284	$40,569	$60,854	$81,138	$101,423	$202,847	$608,542
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$20,284	$40,569	$60,854	$81,138	$101,423	$202,847	$608,542

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

193.64%

Payback Period Days

188

Return on Investment

193.64%

1008 W Lombard St Baltimore, Maryland, 21223

4 bed • 1.5 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Baltimore

Guide

Zoning

Market

Guide

Laws

Market Data

$56,419

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $257/night at 37% occupancy.Projected nightly rate is $271/night at 57% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$56,807

Avg annual revenue

57%

Avg occupancy rate

$271

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

$25k

$55k

$80k

$110k

$20,285

Profit

Revenue

$56,419

Operating Expenses

$19,335

Operating Income

$37,085

Net Effective Rent

$16,800

Profit (Cash Flow)

$20,285

$10,475

Cash Investment

Renos & Furnishing

$10,375

Setup Costs

$100

Total

$10,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

193.64%

Payback Period Days

188