BNBCalc Short Term Rental Rental Arbitrage Analysis 19 Clara Circle, Glen Burnie, MD

3 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$63,969

Profit (Cash Flow)

$23,890

Cash on Cash Return

281.9%

Annual Revenue

$63,969

AirDNA projects $249/night at 52% occupancy ($47,291). Airbtics projects $278/night at 63% occupancy ($63,968). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, $278 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,997	$60,530	$114,934	$134,903
Occupancy	51%	67%	79%	85%
Nightly Rate	$184	$241	$390	$424

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Glen Burnie Vacation Rental w/ Private Deck!	$52,293	$185	65%	3	4	2	$284	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
Three bedroom house with two full bath near BWI	$54,874	$188	78%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (43)
New Modern Home\| King Bed\| No Fees	$70,491	$214	90%	3	2.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (92)
Luxury Townhouse \| Arundel Mills \| Prime Location	$84,669	$289	78%	3	2.5	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (67)
CHeerful 3-bedroom waterfront home	$61,595	$245	67%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (69)
Idyllic Pasadena Retreat with Garden + Hot Tub!	$49,567	$182	69%	3	2	2	$155	❌	✅	✅	Y / Y	⭐️ 5 (76)
Cozy Private Family Palace near BWI, Pet-Friendly	$43,847	$149	76%	3	2	1	$95	❌	✅	✅	Y / Y	⭐️ 5 (62)
3 Bedrooms House, clean High ceiling, Sanitized!	$34,465	$115	79%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (142)
Park View near BWI, Light Rail and I97.	$49,472	$172	76%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (109)
Sunny Glen Burnie Home - On-Site Water Access	$49,114	$233	55%	3	2	2	$129	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
3 Bedrooms Apartment Clean and Modern.Sanitized!	$31,998	$100	85%	3	1	3	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (147)
3 Bedroom Home with private pier by water	$72,784	$316	62%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (81)
Chesapeake Cottages- 2 Quaint Waterfront Retreats	$83,101	$421	53%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (124)
Private Duplex Near BWI/Easy Access I95/Baltimore	$41,203	$148	73%	3	1	4	$95	❌	❌	❌	Y / Y	⭐️ 5 (103)
Kayak Cove	$65,371	$310	55%	3	2.5	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (25)
Hill Bottom Hideaway	$70,428	$365	52%	3	3	1	$80	❌	✅	✅	Y / Y	⭐️ 4.7 (26)
5 minutes from BWI	$45,563	$211	59%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (25)
3BD3BA in Riviera BeachFenced YardPet Friendly*	$62,373	$244	68%	3	3	3	$169	❌	❌	✅	Y / Y	⭐️ 5 (38)
Family House, Pet-Friendly, close to BWI airport	$79,701	$239	86%	3	2	1	$110	❌	✅	✅	Y / Y	⭐️ 4 (6)
3 Bedrooms + 2 Baths Private Floor @ Resort Home	$174,904	$486	96%	3	3	4	$150	✅	✅	❌	Y / Y	⭐️ 5 (38)
The Bay House:Waterfront 3br Boating Fishing Swim	$120,969	$619	53%	3	3	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (16)
Townhome Ideal for Longer Stays	$54,162	$202	69%	3	2.5	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (26)
Charming Home in Severna Park	$20,815	$121	47%	3	2	3	$0	❌	❌	✅	Y / N	⭐️ 4 (10)
Spacious family home in great area	$51,602	$160	84%	3	1.5	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (226)
Sunset Lagoon Home	$65,548	$406	42%	3	3	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (17)
Peaceful Waterfront Oasis	$74,347	$333	61%	3	2.5	3	$0	❌	✅	❌	Y / Y	⭐️ 5 (18)
Roost on the Waterfront with private pier and deck	$78,158	$403	50%	3	2.5	3	$265	❌	❌	❌	Y / Y	⭐️ 5 (5)
Pasadena Hideaway w/ Game Room & Fire Pit!	$139,812	$388	98%	3	2	2	$269	❌	❌	✅	Y / Y	⭐️ 5 (3)
3 Bedroom Apartment in DC Metro	$37,393	$201	50%	3	2.5	7	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Beautiful Garden Apartment Home	$61,909	$400	42%	3	2	2	$100	✅	❌	❌	Y / Y	⭐️ 0 (0)
Waterfront Paradise with Community Pier and Park	$137,308	$452	83%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Neighborhood Townhome	$52,487	$176	81%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (84)
Single-family House	$29,657	$219	37%	3	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (4)
Sunsets on The Severn River	$88,134	$301	80%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (15)
Private deck dog-friendly mins to Annapolis	$106,660	$406	69%	3	2	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (12)
Totus Tuus - “all yours”	$44,573	$148	81%	3	2	1	$50	❌	❌	❌	N / N	⭐️ 5 (16)

Return Metrics

281.88% 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)	$23,889	$47,779	$71,669	$95,559	$119,448	$238,897	$716,693
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	$23,889	$47,779	$71,669	$95,559	$119,448	$238,897	$716,693

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

281.88%

Payback Period Days

129

Return on Investment

281.88%

19 Clara Cir Glen Burnie, Maryland, 21060

3 bed • 1.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$63,969

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $249/night at 52% occupancy ($47,291.79). Airbtics projects $278/night at 63% occupancy ($63,968).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$64,424

Avg annual revenue

63%

Avg occupancy rate

$278

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

$70k

$120k

$175k

$23,890

Profit

Revenue

$63,969

Operating Expenses

$8,879

Operating Income

$55,090

Net Effective Rent

$31,200

Profit (Cash Flow)

$23,890

$8,475

Cash Investment

Renos & Furnishing

$8,375

Setup Costs

$100

Total

$8,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

281.88%

Payback Period Days

129