BNBCalc.com Investment Analysis Report of 16822 St Ridgely Blvd, Bowie, MD

1 bed • 1 bath • 1 guests • $487,000

BNB

Calc

Return Metrics

-23.49% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-23.49%

Cap Rate

1.13%

Return on Investment

-6.81%

Annual Revenue

$22,079

AirDNA projects $93/night at 65% occupancy ($22,078). Airbtics projects $145/night at 64% occupancy ($33,894). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$18,064$26,566$57,774$84,117
Occupancy51%64%82%87%
Nightly Rate$94$110$188$259

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Access to Private Guest House with Patio/Firepit
$23,876
$117
54%
1142$30❌❌✅N / Y⭐️ 4.8 (91)Profile

B

Quiet Farm Stay near Annapolis
$44,280
$192
62%
1222$70❌❌✅N / Y⭐️ 5 (44)Profile

C

The Apartment ...relax and enjoy Annapolis.
$31,601
$220
36%
1242$75❌❌❌N / Y⭐️ 5 (81)Profile

D

Waterfront South River Edgewater Sunrises & Beach!
$49,820
$300
44%
1222$80❌❌❌N / Y⭐️ 5 (56)Profile

E

Annapolis Small House in Historic District.
$24,595
$336
20%
1242$0❌❌✅N / Y⭐️ 5 (47)Profile

Operating Expenses

Monthly Expenses

$1,379

Annual Expenses

$16,550

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$884

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$184

Management & Platform Fees

$55

Platform Fee (i.e. Airbnb)

$55

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,737

Annual Mortgage & Tax

$32,844

Downpayment

Purchase Price

$487,000

Percent Down

20%

Total Downpayment

$97,400

Total Loan Amount

$389,600

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,336

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$402

Mortgage Insurance (PMI)

0%

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$23,114

Deductible property tax

$4,821

Est. Depreciation Value

$227,015

Profit on this property

$5,529

Your total deduction

$249,421

So, your new taxable income is your previous income minus your total deduction ($150,000 - $249,421)

-$99,421

Your old tax bill

$45,000

Your new tax bill

-$29,826

Estimated tax savings

$74,826

property-location

16822 St Ridgely Blvd Bowie, Maryland, 20716

1 bed • 1 bath • 1 guests

Purchase Price

Est. $2,336/mo

Agent

Inquire about this property

Contact Agent

$540,800

Zestimate

-95

Airbnb Investor Score

-$27,315

Annual Profit

1.1%

Cap Rate

-23.5%

Cash on Cash

$22,079

Annual Revenue

BNBCalc predicts this property will get $145 per night with 64% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-23.49%

Cap Rate

1.13%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$23,114

Deductible property tax

$4,821

Your total deduction

$94,794

Your adjusted annual income

$150,000 - $94,794 = $55,206

Taxes on $55,206 (30%)

$16,562

Your old tax bill

$45,000

Your new tax bill

$16,562

Estimated tax savings

$28,438

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com