101 E Sellar St Bessemer, MI, 49911
3 bed • 2 bath • 9 guests
Est. $408/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$5,781
Annual Profit
-0.1%
Cap Rate
-20.6%
Cash on Cash
$15,669
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $143/night at 30% occupancy ($15,668.96). Airbtics projects $188/night at 50% occupancy ($34,332).
Top 83% of comparables
Top 66% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$38,444
Avg annual revenue
50%
Avg occupancy rate
$188
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$85k
$125k
Sign up to see the data on 40 all comparables
-$5,782
Profit
Revenue
$15,669
Operating Expenses
$15,717
Operating Income
-$48
Mortgage & Taxes
$5,734
Profit (Cash Flow)
-$5,782
$28,050
Cash Investment
Down Payment
$17,000
Renos & Furnishing
$8,500
Closing Costs
$2,550
Total
$28,050
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-20.61%
Cap Rate
-0.05%
STR Tax Calculator (USA)
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
$4,034
Deductible property tax
$841
Your total deduction
$15,376
Your adjusted annual income
$150,000 - $15,376 = $134,624
Taxes on $134,624 (30%)
$40,387
Your old tax bill
$45,000
Your new tax bill
$40,387
Estimated tax savings
$4,613
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: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -