2726 W Fairmount Ave Baltimore, Maryland, 21223-1406
3 bed • 1 bath • 9 guests • $66,500
Annual Revenue
$30,407
Profit (Cash Flow)
$8,298
Cap Rate
19.2%
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $185/night at 45% occupancy ($30,407) Airbtics projects $211/night at 57% occupancy ($43,928)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$30,407
$30,407
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$36,082 | $140 | 61% | 3 | 3 | 8 | 2 | $170 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (41) | Profile | |
$53,111 | $229 | 57% | 3 | 3 | 8 | 1 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (46) | Profile | |
$59,614 | $393 | 40% | 3 | 3 | 12 | 1 | $99 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.7 (48) | Profile | |
$66,520 | $256 | 69% | 3 | 4 | 8 | 2 | $170 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (26) | Profile | |
$33,101 | $238 | 38% | 3 | 2 | 6 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.7 (40) | Profile |
Return Metrics
35.24% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
35.24%
Cap Rate
19.2%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$3,156
Deductible property tax
$658
Your total deduction
$3,794
Your adjusted annual income
$150,000 - $3,794 = $146,206
Taxes on $146,206 (30%)
$43,862
Your old tax bill
$45,000
Your new tax bill
$43,862
Estimated tax savings
$1,138
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com