, , , | Investment Analysis

BNBCalc Short Term Rental Investment Analysis , , ,

1 bed • 1 bath • 3 guests • $115,600

BNB

Calc

Annual Revenue

$33,237

Profit (Cash Flow)

$7,438

Cap Rate

13.2%

Annual Revenue

$33,237

AirDNA projects $141/night at 50% occupancy ($25,749). Airbtics projects $124/night at 55% occupancy ($24,909). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $140 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,546	$23,421	$34,656	$52,760
Occupancy	44%	49%	65%	83%
Nightly Rate	$93	$126	$140	$168

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
DreamStay on Clay - Suite #3	$25,764	$141	46%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (7)
DreamStay on Clay - Suite #5	$26,293	$145	47%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Minutes to Lake Michigan \| Bright Eclectic & Luxe	$18,029	$78	60%	1	1	2	$45	❌	❌	✅	N / Y	⭐️ 5 (119)
Lakeside Studio \| Two Blocks from Lake	$15,316	$74	55%	1	1	2	$35	❌	❌	✅	N / Y	⭐️ 4.8 (103)
DreamStay on Clay - Suite #4	$21,188	$101	53%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (16)
The Log Cabin \| Close to lake, shops, & more!	$23,066	$137	46%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.7 (8)
The Farmhouse \| Close to beach, shops, & more!	$22,875	$125	50%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (7)
Garden House \| Close to beach, shops, & more!	$22,135	$126	48%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (15)
Lakeside Micro Apartment I Upper Unit	$14,042	$75	47%	1	1	1	$60	❌	❌	✅	N / Y	⭐️ 4.8 (61)
The Tiki Hut \| Close to beach, shops, & more!	$17,063	$126	37%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (6)
The Heritage House \| Close to lake, shops, & more!	$21,901	$136	44%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (7)
The Vineyard \| Close to beach, shops, and more!	$19,911	$136	40%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (2)
Downtown Muskegon Apt 2	$18,673	$80	60%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (23)
Modern Apt 2 mins from Lake MI	$25,323	$102	64%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
The Lake House \| Close to beach, shops, & more!	$40,055	$192	57%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 0 (4)
Cozy Lake Michigan Getaway • Beautiful Remodel	$24,938	$133	48%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (89)
Outdoor Enthusiast - ideal rental for YOU!!!	$24,561	$94	71%	1	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (102)
A Wave From It All	$47,331	$240	53%	1	1	2	$95	❌	❌	❌	N / Y	⭐️ 5 (182)
Lovely Mid-Century Modern - Apt B	$14,010	$44	87%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Studio one block to Lake MI & Muskegon Lake.	$59,021	$194	81%	1	1	4	$125	❌	❌	❌	N / Y	⭐️ 4.8 (28)
DreamStay on Clay - Suite #2	$22,564	$137	45%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Art Loft	$25,620	$200	35%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 4.5 (7)
1 Bedroom w/ City & Water Views - Leonard Building	$47,441	$128	65%	1	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (20)
Private Sailboat on Muskegon Lake	$21,609	$140	41%	1	1	1	$100	❌	❌	❌	N / N	⭐️ 4.9 (10)
Premium Modern Victorian Apartment	$45,970	$157	80%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 5 (10)
Parisian Botanical - Apt D	$16,807	$82	56%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
The Victorian - Unit E	$21,699	$121	49%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (3)
Glo’s Bungalow at the beach	$29,455	$166	46%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
The Pool House on Nassau~Sept discount Pools open	$19,209	$164	32%	1	1	2	$0	✅	❌	❌	N / Y	⭐️ 5 (6)
Spacious Classic Studio - Apt C	$23,391	$77	83%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Charming, Cozy and Private!	$18,243	$56	89%	1	1	14	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
The Victorian - Unit C	$15,423	$98	43%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (12)
Eagles Nest in Bluffton 1BR on back dune-Muskegon	$18,921	$162	31%	1	1	2	$90	✅	❌	❌	Y / Y	⭐️ 4.9 (57)
Studio style, Maranatha, Hoffmaster, great value	$34,635	$135	66%	1	1	2	$135	❌	❌	✅	N / Y	⭐️ 5 (13)
King Bed Stylish Downtown Muskegon	$41,389	$130	87%	1	1	1	$45	❌	❌	✅	Y / Y	⭐️ 0 (0)
Lakeshore RV: Lindy	$16,142	$90	49%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (4)
The Victorian - Unit A	$40,053	$114	96%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Modern Victorian Unit 3	$33,821	$120	77%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 0 (7)
Coastal Vibes - Apt E	$12,293	$80	42%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

24.12% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,438	$14,876	$22,315	$29,753	$37,191	$74,383	$223,150
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$92,480	$92,480	$92,480	$92,480	$92,480	$92,480	$92,480
Down Payment	$23,120	$23,120	$23,120	$23,120	$23,120	$23,120	$23,120
Property Appreciation	$3,468	$7,040	$10,719	$14,508	$18,412	$39,756	$164,991
Total Return	$126,506	$137,516	$148,634	$159,862	$171,203	$229,740	$503,742

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.12%

Cap Rate

13.18%

Return on Investment

39.04%

1 bed • 1 bath • 3 guests

Purchase Price

Est. $554/mo

Inquire about this property

Contact Agent

$115,600

Zestimate

140

Airbnb Investor Score

$7,438

Annual Profit

13.2%

Cap Rate

24.1%

Cash on Cash

$33,237

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $141/night at 50% occupancy.Projected nightly rate is $124/night at 55% 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.

$25,386

Avg annual revenue

55%

Avg occupancy rate

$124

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

$10k

$25k

$40k

$60k

$7,438

Profit

Revenue

$33,237

Operating Expenses

$18,001

Operating Income

$15,236

Mortgage & Taxes

$7,798

Profit (Cash Flow)

$7,438

$30,838

Cash Investment

Down Payment

$23,120

Renos & Furnishing

$4,250

Closing Costs

$3,468

Total

$30,838

DSCR Ratio

Strong

1.95

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.12%

Cap Rate

13.18%

Return on Investment

39.04%

STR 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

$5,486

Deductible property tax

$1,144

Your total deduction

$4,600

Your adjusted annual income

$150,000 - $4,600 = $145,400

Taxes on $145,400 (30%)

$43,620

Your old tax bill

$45,000

Your new tax bill

$43,620

Estimated tax savings

$1,380

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

4,791 sqft

Year built:

1940

Size:

687 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 4,791 sqft

Building area: 687 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: Central Air

View: -

Parking: -

Amenities: Refrigerator, Range, Oven

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 24175000003800

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $27,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $115,600

Schools

Elementary School: Lakeside Elementary with 3/10 star rating
Middle School: Muskegon Middle School with 2/10 star rating
High School: Muskegon High School with 4/10 star rating