BNBCalc Short Term Rental Investment Analysis 1009 9th St, Bay City, MI 48708

1 bed • 1 bath • 3 guests • $550

BNB

Calc

Annual Revenue

$24,731

Profit (Cash Flow)

$7,799

Cap Rate

1424.7%

Annual Revenue

$24,731

AirDNA projects $111/night at 61% occupancy ($24,730). Airbtics projects $142/night at 50% occupancy ($25,932). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $111 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$10,405	$20,904	$52,466	$78,432
Occupancy	33%	55%	72%	77%
Nightly Rate	$84	$102	$197	$275

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Tanner Bldg Apt 10 - Studio (Downtown)	$20,354	$83	67%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (465)
Harless & Hugh Loft	$38,108	$274	38%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (286)
Tanner Bldg Apt 9 - 1 Bedroom (Downtown)	$24,046	$90	73%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (178)
Tanner Bldg Apt 8 - 1 bedroom (Downtown)	$25,645	$91	77%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (283)
Tanner Bldg Apt 4 - 1 bedroom (Downtown)	$22,348	$86	71%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (127)
Traveling Professional \| Tourists \|Wi-Fi \| Quiet	$15,900	$121	32%	1	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (45)
Luxurious apartment in the Historic district	$17,955	$127	37%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Comfy One Bedroom Apartment Downtown Bay City	$17,534	$60	78%	1	1	7	$100	❌	❌	❌	N / N	⭐️ 5 (13)
Fully Remodeled 1 Bedroom Home	$14,890	$107	35%	1	1	1	$65	❌	❌	✅	N / N	⭐️ 5 (20)
Cozy Historic Dist Apt near Downtown Bay City!	$19,506	$81	62%	1	1	2	$35	❌	❌	✅	N / Y	⭐️ 4.8 (15)
Charming and Cozy Urban Retreat	$13,124	$286	12%	1	1	2	$70	❌	❌	✅	Y / Y	⭐️ 3.8 (4)
Luxury Loft Living near DTN BayCity	$55,618	$268	55%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (1)
Your Retreat A Peaceful & Cozy 1BR Haven	$18,180	$276	18%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (1)
Cozy Apartment Downtown Bay City	$29,495	$102	78%	1	1	2	$50	❌	❌	✅	N / Y	⭐️ 4.8 (4)
Historic Charm "Lions" #3, Great Location!	$8,601	$78	30%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (7)

Return Metrics

178.19% 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)	$7,798	$15,597	$23,395	$31,194	$38,992	$77,985	$233,957
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5	$11	$17	$23	$30	$71	$440
Down Payment	$110	$110	$110	$110	$110	$110	$110
Property Appreciation	$16	$33	$50	$69	$87	$189	$784
Total Return	$7,930	$15,751	$23,573	$31,397	$39,221	$78,356	$235,292

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

178.19%

Cap Rate

1,424.66%

Return on Investment

178.69%

1009 9th St Bay City, MI, 48708

1 bed • 1 bath • 3 guests

Purchase Price

Est. $3/mo

This property is for sale!

Contact Agent

13189

Airbnb Investor Score

$7,798

Annual Profit

1424.7%

Cap Rate

178.2%

Cash on Cash

$24,731

Annual Revenue

BNBCalc predicts this property will get $142 per night with 50% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$22,753

Avg annual revenue

50%

Avg occupancy rate

$142

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

$55k

$7,799

Profit

Revenue

$24,731

Operating Expenses

$16,895

Operating Income

$7,836

Mortgage & Taxes

$37

Profit (Cash Flow)

$7,799

$4,377

Cash Investment

Down Payment

$110

Renos & Furnishing

$4,250

Closing Costs

$17

Total

$4,377

DSCR Ratio

Strong

211.20

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

178.19%

Cap Rate

1,424.66%

Return on Investment

178.69%

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

$26

Deductible property tax

Your total deduction

-$7,158

Your adjusted annual income

$150,000 - -$7,158 = $157,158

Taxes on $157,158 (30%)

$47,147

Your old tax bill

$45,000

Your new tax bill

$47,147

Estimated tax savings

-$2,147

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -