BNBCalc Short Term Rental Rental Arbitrage Analysis 100 Riverfront Dr, Detroit, MI, 48226

2 bed • 2 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$51,353

Profit (Cash Flow)

$12,277

Cash on Cash Return

186.0%

Annual Revenue

$51,353

AirDNA projects $262/night at 47% occupancy ($44,976). Airbtics projects $153/night at 55% occupancy ($30,735). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 76% occupancy rate, $185 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,756	$29,557	$55,361	$69,572
Occupancy	35%	54%	76%	86%
Nightly Rate	$103	$141	$185	$204

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Romantic get away loft w/Swing bed & King bed	$44,703	$128	76%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (219)
Downtown 2 Bed 1 Bath Unit w/ Free Parking	$19,833	$55	86%	2	1	1	$66	❌	❌	❌	N / Y	⭐️ 5 (141)
Downtown Detroit Riverview Loft	$33,555	$267	33%	2	1	1	$50	✅	❌	❌	N / Y	⭐️ 4.7 (96)
Luxury 2br Loft Downtown	$71,298	$247	75%	2	1	1	$80	❌	❌	❌	Y / N	⭐️ 4.7 (24)
Downtown Loft 2BR Great Location	$31,321	$100	76%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.7 (140)
Cozy Historic Home in Corktown!	$47,741	$151	84%	2	1	2	$70	❌	❌	✅	Y / Y	⭐️ 4.9 (46)
High rise riverfront apt w/ parking & pool access	$25,421	$189	36%	2	2	3	$108	✅	❌	❌	Y / Y	⭐️ 4.7 (25)
2BR Executive Downtown Retreat	$39,635	$199	49%	2	2	2	$129	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Riverside Retreat 2 Bedroom + Wi-Fi + Pets	$12,036	$83	35%	2	1	1	$104	❌	❌	✅	N / Y	⭐️ 4.5 (7)
Luxury 2BD \| DT Detroit \| Free Gated Parking	$46,012	$127	86%	2	1	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (55)
Stunning 2B High Rise near Downtown Queen Bed	$36,069	$140	54%	2	1	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (18)
Modern 2B High Rise near Downtown Queen Beds Washe	$45,330	$141	68%	2	1	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (39)
Luxury 2BD \| DT Detroit \| Free Gated Parking	$47,476	$128	81%	2	1	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (68)
Luxury 2BD \| DT Detroit \| Free Gated Parking	$45,883	$128	85%	2	1	1	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (59)
2 Bed 2 Bath in Downtown Windsor w/ Free Parking	$18,388	$51	88%	2	2	1	$74	❌	❌	❌	N / Y	⭐️ 4.8 (117)
2BR Premium Downtown Suite	$41,699	$179	57%	2	2	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (34)
Peaceful Two Bedroom apartment by the Riverside	$22,152	$98	59%	2	1	1	$92	❌	❌	✅	N / Y	⭐️ 5 (9)
New construction Bright, modern 2 bedroom unit.	$23,613	$77	80%	2	1	6	$74	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Downtown Detroit Corner Suite	$21,668	$160	37%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Dtown 2bd Loft Upbeat Location\|Allow small events!	$23,000	$105	51%	2	1	1	$85	❌	❌	❌	N / N	⭐️ 4.7 (29)
Dtown 2bd Loft Upbeat Location\|Allow small events!	$21,938	$94	54%	2	1	1	$80	❌	❌	❌	N / Y	⭐️ 4.8 (52)
New construction Bright and Sunny 2 Bedroom Unit	$16,861	$81	53%	2	1	6	$73	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Luxury Loft ~ ultimate downtown Detroit	$67,769	$480	35%	2	2	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (8)
iKlektik House Detroit / Trumbull Apartment	$46,391	$139	90%	2	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (253)
2BR Executive Modern Downtown Apartment	$38,977	$185	53%	2	2	2	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
2BR+Wi-Fi+Kitchen+Free Parking+Ntflx+Pet	$21,788	$122	46%	2	1	1	$103	❌	❌	✅	N / Y	⭐️ 4.7 (7)
Chic Comfy Clean & Spacy with Window River Views!	$25,481	$138	50%	2	1	2	$18	❌	❌	❌	Y / Y	⭐️ 5 (13)
The gallery of Corktown	$58,444	$200	68%	2	1	1	$150	❌	❌	✅	Y / N	⭐️ 0 (0)
Modern 2B High Rise near Downtown Queen Beds Washe	$38,742	$141	63%	2	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (48)
Stunning 2B High Rise near Downtown Detroit	$43,527	$150	60%	2	1	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
luxury 2-Bedroom Apartment In Downtown Windsor	$23,487	$69	93%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (43)
Amazing downtown penthouse 2 bedroom	$40,178	$200	52%	2	2	1	$125	✅	✅	✅	Y / Y	⭐️ 4.8 (17)
New construction Clean, Bright 2 Bedroom Unit	$16,022	$77	56%	2	1	6	$74	❌	❌	❌	Y / Y	⭐️ 5 (8)

Return Metrics

186.02% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,277	$24,554	$36,832	$49,109	$61,386	$122,773	$368,321
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$12,277	$24,554	$36,832	$49,109	$61,386	$122,773	$368,321

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

186.02%

Payback Period Days

196

Return on Investment

186.02%

100 Riverfront Dr Detroit, Michigan, 48226

2 bed • 2 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Detroit

Guide

Zoning

Market

Guide

Laws

Market Data

$51,353

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $262/night at 47% occupancy ($44,976.14). Airbtics projects $153/night at 55% occupancy ($30,735).

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.

$31,479

Avg annual revenue

55%

Avg occupancy rate

$153

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

$30k

$50k

$70k

$12,277

Profit

Revenue

$51,353

Operating Expenses

$18,676

Operating Income

$32,677

Net Effective Rent

$20,400

Profit (Cash Flow)

$12,277

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

186.02%

Payback Period Days

196