30 photos
Prospect analysisArchived
1307 Broadview Dr
Asking$1,035,000
Cambridge, MD · 5 bd · 5 ba · 2,740 sq ft · Built 2005
Underwritten as a short-term rental
Waterfront 5-bedroom property on nearly 4.5 acres with strong short-term rental income projections and no HOA restrictions.
This architect-designed home offers rare privacy, extensive water frontage, and high-confidence STR underwriting metrics, but requires sustained premium rental performance to justify its price. The investment thesis is supported by robust projected cash flow, though returns are sensitive to occupancy and ADR assumptions typical for high-end, rural waterfront assets.
Est. ADR
$644
Est. occupancy
56%
Gross rev / mo
$10,969
Cash-on-cash
15.6%
Airfolio market estimates · 25% down · detail in the underwriting panel.
Investment thesis
This property stands out as a large, private waterfront retreat with five bedrooms and direct access to the Little Choptank River, making it well-suited for group and family short-term rental demand. The absence of HOA restrictions and strong projected cash flow (high-confidence underwriting) position it as a compelling STR investment for buyers seeking a premium, experience-driven asset. The primary upside is the combination of scale, privacy, and water access, which are rare in the Cambridge market. However, the investment case hinges on achieving and sustaining high ADR and occupancy rates, which may be subject to seasonal and market volatility. Investors should be prepared for operational complexity and verify local STR regulations as part of diligence.
Highlights
- 5 bedrooms and 5 bathrooms, suitable for large groups
- 2,740 square feet of living space on nearly 4.5 acres
- 1,000 feet of private water frontage with pier and lagoon
- Architect-designed and built in 2005
- No HOA restrictions, allowing STR flexibility
- High-confidence underwriting: $10,969 monthly expected income, $3,372 monthly expected cash flow, 15.6% cash-on-cash return (assumes 25% down, 6.4% interest, 25% expense ratio, 56% occupancy, $644 ADR)
- Proximity to downtown Cambridge for guest convenience
Risks
STR permitting: verify local ordinance and zoning allow short-term rental at this address before offering. Not verified.
STR regulations and licensing requirements should be verified for Cambridge and Dorchester County
Returns are sensitive to occupancy and ADR assumptions; premium pricing must be sustained
Rural waterfront location may limit off-season demand and increase operational complexity
Higher price point narrows the buyer pool for future resale
Property maintenance and management may be more intensive due to size and waterfront features
Market
Cambridge, MD is a secondary waterfront market on Maryland’s Eastern Shore, attracting leisure travelers seeking privacy, water access, and proximity to historic downtown amenities. The STR strategy here is driven by group and family bookings, with premium ADR potential for unique, large-scale properties. While the market supports strong seasonal demand, performance is more volatile than urban or resort-core locations, and regulatory clarity is essential for STR operators.
Neighborhood
The property is located at the end of a quiet, dead-end road, offering exceptional privacy and natural surroundings with direct river access. Guest appeal is high for those seeking a secluded waterfront experience, though the rural setting may limit walkability and off-season activity. Proximity to downtown Cambridge provides access to dining and shops, but conclusions about neighborhood-specific demand are moderate-confidence due to limited granular data.
Underwriting notes
At a $1,035,000 purchase price, underwriting projects $10,969 in monthly STR income and $3,372 in monthly cash flow, assuming a 25% down payment, 6.4% interest, 25% expense ratio, 56% occupancy, and $644 ADR. The expected cash-on-cash return is 15.6%, reflecting high-confidence projections based on comparable STR performance. The investment thesis is sensitive to occupancy and ADR, and operational costs may be higher than modeled if management or maintenance needs exceed assumptions. Investors should confirm local STR regulations and validate demand assumptions during diligence.
Sign up free to adjust these assumptions and save your own underwriting.