BNBCalc Short Term Rental Rental Arbitrage Analysis 420 S Wolfe St, Baltimore, MD 21231, USA

3 bed • 1.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$55,481

Profit (Cash Flow)

$16,528

Cash on Cash Return

162.5%

Annual Revenue

$55,481

AirDNA projects $245/night at 62% occupancy ($55,480).

BNB Calc projects a 62% occupancy rate, $245 rate per night.

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

Return Metrics

162.51% 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)	$16,528	$33,056	$49,584	$66,112	$82,640	$165,280	$495,842
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	$16,528	$33,056	$49,584	$66,112	$82,640	$165,280	$495,842

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

162.51%

Payback Period Days

224

Return on Investment

162.51%

420 S Wolfe St Baltimore, Maryland, 21231-2532

3 bed • 1.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Baltimore

Guide

Zoning

Market

Guide

Laws

Market Data

$55,481

Annual Revenue

Projected nightly rate is $245/night at 62% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,528

Profit

Revenue

$55,481

Operating Expenses

$18,612

Operating Income

$36,868

Net Effective Rent

$20,340

Profit (Cash Flow)

$16,528

$10,170

Cash Investment

Renos & Furnishing

$8,375

Setup Costs

$1,795

Total

$10,170

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

162.51%

Payback Period Days

224