BNBCalc Short Term Rental Rental Arbitrage Analysis 1841 West Lexington Street, Baltimore, MD

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$15,300

Profit (Cash Flow)

-$13,689

Cash on Cash Return

-314.7%

Annual Revenue

$15,300

AirDNA projects $138/night at 49% occupancy ($24,697). Airbtics projects $103/night at 59% occupancy ($22,195). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, $71 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,272	$23,046	$36,372	$42,976
Occupancy	47%	59%	73%	82%
Nightly Rate	$74	$101	$129	$136

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Urban 1-Bedrm. Apt. Overlooking Union Square Park	$25,413	$76	83%	1	1	1	$58	❌	❌	❌	Y / Y	⭐️ 5 (526)
Sunny & separate apartment in Baltimore townhouse	$20,521	$58	91%	1	1	2	$75	❌	❌	✅	N / Y	⭐️ 4.5 (310)
HUGE 1 Bedroom Apt Free Street Parking(king bed)	$30,560	$105	73%	1	1.5	1	$50	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
Downtown Studio 5 min from UMMC: Camden yards!	$25,695	$83	78%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (118)
Adorable and blocks from M&T Stadium/Camden yards	$20,216	$90	58%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (169)
Sun-Drenched Apartment in City (Unit B)	$20,433	$98	54%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.5 (148)
Charming City Apartment w/ Patio (Unit A)	$17,627	$95	47%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.5 (71)
Relaxing Penthouse in City (Unit C)	$20,193	$85	62%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.5 (134)
Charming Artist's Haven Near MICA & Johns Hopkins	$23,849	$102	58%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (118)
🌟🌟🌟🌟Downtown Apt! 5 Mins To Harbor W/Gym &Parking😊	$21,035	$92	56%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (150)
Book Your Stay Today: Private Parking & Cozy Suite	$14,165	$85	40%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 4.9 (208)
Historic Home in Madison Park	$18,652	$56	91%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Sunny art filled apartment in historic area	$23,892	$107	60%	1	1	7	$120	✅	❌	❌	Y / Y	⭐️ 5 (18)
Pen in Pigtown - Modern, Stylish & Great location!	$25,240	$130	52%	1	1.5	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (34)
Baltimore Harbor, Spacious 1-Bedroom Modern Unit!	$20,324	$106	49%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (112)
Stairway to Heaven: Private 1 Bed 1 Bath Apartment	$20,727	$110	47%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.5 (103)
1BR Apt 2 min to Penn Station w/ HDTV & 1GB/s WiFi	$21,915	$71	76%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (112)
Artist Loft Steps from Mount Vernon Square Park	$26,030	$113	59%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (66)
Live-in Arcade in Mount Vernon w/Free Parking	$32,891	$184	46%	1	1	1	$44	❌	❌	❌	Y / Y	⭐️ 5 (147)
Camden Yards & University Of Maryland Apartment	$26,030	$210	32%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (47)
Chic Retreat\|Hopkins \|Steps to CFG\|M&T\|Camden Yd	$30,798	$130	60%	1	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (147)
Camden Yards 2floor luxury	$37,019	$137	73%	1	1	1	$15	❌	❌	❌	N / N	⭐️ 4.2 (18)
Industrial Chic Studio walking distance from UMMC	$15,794	$58	64%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (108)
Rustic 1BR APT-Downtown BMORE	$15,169	$64	54%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Eclectic Downtown Balt. Getaway	$20,072	$120	43%	1	1	1	$69	❌	❌	❌	N / Y	⭐️ 5 (20)
#4 Studio Suite 2UMMC,Casino,Raven stadium Hopkins	$15,910	$71	61%	1	1	14	$53	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Penthouse at Park Gardens, your secret Hideaway	$34,502	$136	64%	1	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (55)
Historic comfort in 1 bedroom suite w/ patio	$31,935	$129	66%	1	1	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (58)
City Living at its Finest! 7 minutes from downtown	$28,221	$100	75%	1	1	2	$115	❌	❌	❌	Y / Y	⭐️ 4.5 (170)
Business district, convention center, indoor park.	$24,117	$129	47%	1	1	3	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Comfy Private Apt/Safe Community	$18,797	$68	66%	1	1	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (18)
Hollins Hideaway: Cozy Retreat	$15,825	$94	46%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (20)
#2 1BR Wlk 2UMMC Parking $90 mo Fre WIFI & laundry	$21,398	$71	82%	1	1	14	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (82)
Convention center/free parking	$27,489	$136	54%	1	1	3	$140	✅	❌	✅	Y / Y	⭐️ 4.8 (4)
Great 1 bedroom getaway	$15,545	$45	84%	1	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Sun-filled Apartment in Historic Bolton Hill	$16,371	$71	63%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (121)
Lovely 1BR with Off-Street Parking in Mt Vernon	$35,286	$117	81%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (56)

Return Metrics

-314.68% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$13,688	-$27,377	-$41,066	-$54,755	-$68,444	-$136,889	-$410,668
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	-$13,688	-$27,377	-$41,066	-$54,755	-$68,444	-$136,889	-$410,668

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-314.68%

Payback Period Days

Return on Investment

-314.68%

1841 W Lexington St Baltimore, Maryland, 21223

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Baltimore

Guide

Zoning

Market

Guide

Laws

Market Data

$15,300

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $138/night at 49% occupancy.Projected nightly rate is $103/night at 59% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 83% of comparables

Seasonality

40 Airbnb Comparables

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

$22,484

Avg annual revenue

59%

Avg occupancy rate

$103

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

$10k

$20k

$30k

$40k

-$13,689

Profit

Revenue

$15,300

Operating Expenses

$13,989

Operating Income

$1,311

Net Effective Rent

$15,000

Profit (Cash Flow)

-$13,689

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-314.68%

Payback Period Days