BNBCalc Short Term Rental Investment Analysis 00320 3850th St, Bloomingdale, MI, 49026

4 bed • 2 bath • 1 guests • $399,000

BNB

Calc

Report by:

Ryan Katowich

Principal Broker/Owner at Realty Executives Instant Equity

269.983.7722

Ryan@TKRealty.Pro

https://www.realtyexecutives.com/office/probrokers

Annual Revenue

$77,709

Profit (Cash Flow)

$27,012

Cap Rate

13.5%

Annual Revenue

$77,709

AirDNA projects $343/night at 37% occupancy ($46,353). Airbtics projects $394/night at 54% occupancy ($77,709). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 54% occupancy rate, $394 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,937	$78,330	$115,206	$154,283
Occupancy	46%	56%	63%	68%
Nightly Rate	$270	$369	$477	$581

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Natures best, walking paths, ponds etc	$77,122	$278	62%	4	2	1	$400	❌	✅	❌	Y / Y	⭐️ 5 (3)
Private lakeside home w/hot tub	$90,728	$340	68%	4	2.5	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (44)
The Squirrel's Nest	$48,509	$260	49%	4	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (28)
The Wolf Den: A Springtime Haven by the Lake	$61,322	$287	55%	4	2	1	$195	❌	✅	✅	Y / Y	⭐️ 4.5 (57)
Beach Front Resort 2 (near South Haven)	$64,919	$454	34%	4	2	3	$215	❌	❌	❌	N / N	⭐️ 5 (77)
Serenity Cove, Lakefront home.	$36,151	$198	49%	4	2	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (373)
Chateau Soda at Pier Cove	$112,106	$456	66%	4	3.5	2	$325	❌	✅	❌	Y / Y	⭐️ 5 (21)
Luxe 4BR \| Hot Tub \| Fireplace \| Deck	$57,635	$466	33%	4	4	2	$337	❌	✅	❌	Y / Y	⭐️ 5 (59)
Hot Tub/Fireplace/Dog Friendly with Lake access!	$62,165	$221	75%	4	2.5	2	$185	❌	✅	✅	Y / Y	⭐️ 5 (232)
Hideaway Cabin: Private Indoor Pool Nature Abounds	$94,917	$551	46%	4	3	2	$237	✅	❌	❌	Y / Y	⭐️ 5 (39)
Secluded dog-friendly cabin - hot tub & game room!	$127,524	$561	61%	4	3	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (115)
Lakefront Home w/Panoramic Views \| Private Beach	$133,551	$520	60%	4	3.5	2	$600	❌	❌	❌	Y / Y	⭐️ 5 (12)
Cutty Park Mid-Mod Cottage!	$53,134	$240	56%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (42)
Fennville Vacation Rental: Seasonal Heated Pool!	$138,326	$611	59%	4	3	2	$397	✅	❌	❌	N / Y	⭐️ 5 (16)
Have It All Haven	$89,258	$473	50%	4	3	5	$295	❌	✅	✅	Y / Y	⭐️ 5 (11)
Lakefront Retreat in a Serene Country Setting	$83,448	$400	57%	4	3.5	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (17)
North Lake House On Private Lake, w/Private beach	$49,871	$208	59%	4	2	3	$150	❌	✅	✅	Y / Y	⭐️ 4.5 (101)
Beach Cottage on Hutchins Lake!	$75,461	$294	64%	4	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (56)
Cottage of Zootopia on Eagle Lake	$56,438	$236	64%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (29)
Riverwood: South Haven Retreat on 10 Acres	$118,618	$602	47%	4	3	2	$516	❌	❌	✅	Y / Y	⭐️ 5 (19)
Private Lake Michigan, 8-pers hot tub, firepit 🌅	$216,613	$1,096	54%	4	4	3	$425	❌	✅	❌	Y / Y	⭐️ 5 (37)
A Modern Farmhouse in South Haven	$45,524	$285	43%	4	2	3	$185	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
Secluded cabin retreat on the Paw Paw River	$43,975	$267	45%	4	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (32)
Easy getaway in Southwest, MI	$77,640	$271	75%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (30)
Restored 1900s Home w/ hot tub- by wineries	$52,884	$286	48%	4	3	2	$275	❌	✅	❌	Y / Y	⭐️ 5 (42)
Surrounded by Nature, walking dist. to beach	$81,907	$520	40%	4	2	1	$368	❌	❌	✅	Y / Y	⭐️ 5 (6)
Rustic Mid Century Pool Oasis. Steps from town!	$63,402	$369	46%	4	2	4	$150	✅	✅	❌	Y / Y	⭐️ 5 (133)
Lake Luxury Home	$109,860	$439	65%	4	4	2	$200	❌	❌	❌	Y / N	⭐️ 5 (4)
Private Pool & Hot Tub, Near Lake MI	$103,680	$579	43%	4	2	1	$568	✅	✅	❌	Y / Y	⭐️ 5 (7)
Grand Junction Lake Home: 13 Mi to South Haven!	$112,694	$388	78%	4	1.5	2	$258	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
West side of Kalamazoo	$31,702	$142	61%	4	1.5	2	$0	✅	❌	❌	N / N	⭐️ 4 (34)
Pet-friendly country home near beaches, wineries	$55,559	$330	46%	4	2	5	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Country 4 - Bedroom home with indoor heated pool	$135,114	$633	56%	4	3.5	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (45)
Home Sweet Home	$88,971	$333	73%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (29)
#2 Country Living 5 Minutes From South Haven	$57,780	$250	63%	4	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (76)
4 Bedroom home on a full access lake	$67,984	$372	47%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Little Grey Cottage - Walking distance to Lake MI	$113,966	$492	62%	4	4	1	$436	❌	❌	❌	Y / Y	⭐️ 5 (10)
#1 Country Living 5 Minutes From South Haven	$60,086	$252	65%	4	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.5 (75)

Return Metrics

26.41% 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)	$27,011	$54,023	$81,035	$108,047	$135,059	$270,118	$810,354
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,919	$8,081	$12,499	$17,190	$22,170	$52,075	$319,200
Down Payment	$79,800	$79,800	$79,800	$79,800	$79,800	$79,800	$79,800
Property Appreciation	$11,970	$24,299	$36,998	$50,078	$63,550	$137,222	$569,477
Total Return	$122,701	$166,204	$210,333	$255,115	$300,579	$539,215	$1,778,832

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.41%

Cap Rate

13.51%

Return on Investment

41.94%

00320 3850th St Bloomingdale, Michigan, 49026

4 bed • 2 bath • 1 guests

Purchase Price

Est. $1,914/mo

Inquire about this property

Contact Ryan

Principal Broker/Owner at Realty Executives Instant Equity

150

Airbnb Investor Score

$27,011

Annual Profit

13.5%

Cap Rate

26.4%

Cash on Cash

$77,709

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $343/night at 37% occupancy ($46,353.11). Airbtics projects $477/night at 54% occupancy ($77,709).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$80,847

Avg annual revenue

54%

Avg occupancy rate

$394

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

$30k

$90k

$150k

$220k

$27,012

Profit

Revenue

$77,709

Operating Expenses

$23,782

Operating Income

$53,927

Mortgage & Taxes

$26,915

Profit (Cash Flow)

$27,012

$102,270

Cash Investment

Down Payment

$79,800

Renos & Furnishing

$10,500

Closing Costs

$11,970

Total

$102,270

DSCR Ratio

Strong

2.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.41%

Cap Rate

13.51%

Return on Investment

41.94%

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

$18,937

Deductible property tax

$3,950

Your total deduction

$60,913

Your adjusted annual income

$150,000 - $60,913 = $89,087

Taxes on $89,087 (30%)

$26,726

Your old tax bill

$45,000

Your new tax bill

$26,726

Estimated tax savings

$18,274

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