BNBCalc Short Term Rental Rental Arbitrage Analysis 511 West Pratt Street, Baltimore, MD, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$24,877

Profit (Cash Flow)

-$8,957

Cash on Cash Return

-150.5%

Annual Revenue

$24,877

AirDNA projects $139/night at 49% occupancy ($24,876).

BNB Calc projects a 49% occupancy rate, $139 rate per night.

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

Return Metrics

-150.54% 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)	-$8,957	-$17,914	-$26,871	-$35,828	-$44,786	-$89,572	-$268,716
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	-$8,957	-$17,914	-$26,871	-$35,828	-$44,786	-$89,572	-$268,716

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-150.54%

Payback Period Days

Return on Investment

-150.54%

511 W Pratt St Baltimore, Maryland, 21201

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Baltimore

Guide

Zoning

Market

Guide

Laws

Market Data

$24,877

Annual Revenue

Projected nightly rate is $139/night at 49% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$8,957

Profit

Revenue

$24,877

Operating Expenses

$14,634

Operating Income

$10,243

Net Effective Rent

$19,200

Profit (Cash Flow)

-$8,957

$5,950

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,700

Total

$5,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-150.54%

Payback Period Days