BNBCalc Short Term Rental Rental Arbitrage Analysis Baltimore Harbor Tunnel Throughway, Baltimore, MD

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$36,681

Profit (Cash Flow)

$19,913

Cash on Cash Return

457.8%

Annual Revenue

$36,681

AirDNA projects $105/night at 64% occupancy ($24,544). Airbtics projects $103/night at 70% occupancy ($26,334). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 83% occupancy rate, $121 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,197	$27,666	$38,682	$46,006
Occupancy	58%	71%	83%	92%
Nightly Rate	$86	$102	$121	$130

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Patterson Park Place and Upper Fells Area	$22,538	$76	77%	1	2	2	$70	❌	❌	✅	Y / Y	⭐️ 4.7 (154)
Historic Federal hills urban lifestyle	$30,152	$130	59%	1	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (207)
At Fells Point Topside	$23,053	$108	56%	1	2	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (166)
Blue Door Inn - an artist's studio!	$27,474	$114	62%	1	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (133)
At Fells Point Courtyard	$25,506	$103	65%	1	2	2	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (178)
Chic Federal Hill Spot Steps from Stadium & Harbor	$21,789	$102	53%	1	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Fells Point - Close to Attractions	$50,526	$149	91%	1	2	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (181)
Fabian's Place	$24,881	$78	77%	1	0	2	$90	❌	❌	✅	N / Y	⭐️ 4.7 (38)
2 Levels of Modern Boutique Loft, Canton 🎶🎵 - New	$33,765	$138	64%	1	1	2	$80	❌	❌	✅	N / Y	⭐️ 5 (212)
Charming Canton Private Suite with Parking Pad	$21,188	$75	73%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (345)
At Fells Point Cityside	$26,097	$95	73%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (223)
𝐂𝐨𝐳𝐲 𝐂𝐨𝐧𝐝𝐨 𝐛𝐲 𝐭𝐡𝐞 𝐇𝐚𝐫𝐛𝐨𝐫!	$24,912	$125	53%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (92)
Secret Garden in the City	$28,716	$89	83%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (663)
Romantic Hot Tub Getaway, Walk to Fells Point	$28,910	$98	76%	1	1	1	$50	❌	✅	✅	Y / Y	⭐️ 5 (626)
Pagoda House	$23,511	$84	74%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.8 (502)
Industrial Chic Apt in Federal Hill - Free Parking	$20,447	$48	98%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (526)
ButchersHill, Clean, Cozy, Fireplace and Private!	$31,886	$99	88%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (315)
Charming Little Italy Apt by designer	$32,995	$114	73%	1	1	1	$115	❌	❌	✅	Y / Y	⭐️ 5 (90)
Charming Federal Hill! One Bedroom With Vibes	$26,010	$82	80%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (144)
The 1875 Baltimore City Cottage	$33,704	$130	68%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
Charming Baltimore Home w/Parking - Dog Friendly!	$39,059	$116	92%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (103)
Historic Bank Fells Point	$35,195	$106	88%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (287)
Cozy Caribbean Island Studio, Mins to Harbor	$17,249	$51	86%	1	1	3	$69	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Cute, clean one bedroom in Highlandtown	$20,683	$94	59%	1	1	2	$25	❌	❌	❌	Y / N	⭐️ 4.8 (86)
LEO on the WATER	$20,190	$121	43%	1	1	1	$50	❌	❌	✅	N / N	⭐️ 4.8 (40)
Tiny House on the Water	$32,567	$126	66%	1	1	1	$50	❌	❌	✅	N / N	⭐️ 4.8 (164)
Heart of Fells point Balcony400MbpsNetflix	$32,595	$104	79%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
°A/C°Self Check-In°Smart TV°Balcony°Full Kitchen	$30,418	$115	67%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.7 (43)
Urban Oasis I:Chic 1-Br Apt Near Water & Nightlife	$42,136	$122	91%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (62)
Gorgeous Studio Apt. In Historic Chapel w/ Parking	$26,647	$69	96%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (217)
Stunning 1BR Apt. in Historic Row Home w/ Parking	$34,994	$91	99%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (264)
Beautiful 1B/1.5B near Hopkins	$29,211	$111	70%	1	2	10	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (6)
South Baltimore's Best!	$23,260	$66	93%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.9 (193)
Christine’s Suite	$32,292	$152	56%	1	1	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (42)
Modern 1 Bd Apt in Baltimore near Fells Point	$16,031	$97	42%	1	2	28	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Baltimore harbor, Convention Center, free parking	$26,398	$128	54%	1	1	3	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Chic Downtown Studio! 4 Min Walk to Waterfront!	$25,479	$98	68%	1	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.6 (32)
Rustic 1BR APT-Downtown BMORE	$14,200	$62	52%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Camden Yards & University Of Maryland Apartment	$31,258	$206	40%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (44)

Return Metrics

457.76% 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)	$19,912	$39,825	$59,738	$79,651	$99,564	$199,128	$597,385
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	$19,912	$39,825	$59,738	$79,651	$99,564	$199,128	$597,385

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

457.76%

Payback Period Days

Return on Investment

457.76%

Baltimore Harbor Tunnel Throughway Baltimore, Maryland

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Baltimore

Guide

Zoning

Market

Guide

Laws

Market Data

$36,681

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $105/night at 64% occupancy.Projected nightly rate is $103/night at 70% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$27,375

Avg annual revenue

70%

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

$5k

$20k

$35k

$50k

$19,913

Profit

Revenue

$36,681

Operating Expenses

$16,769

Operating Income

$19,913

Net Effective Rent

Profit (Cash Flow)

$19,913

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

457.76%

Payback Period Days