BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 101 E Sellar St, Bessemer, MI 49911

3 bed • 2 bath • 9 guests • $85,000

BNB

Calc

Annual Revenue

$15,669

Profit (Cash Flow)

-$5,782

Cap Rate

-0.1%

Annual Revenue

$15,669

AirDNA projects $143/night at 30% occupancy ($15,668). Airbtics projects $188/night at 50% occupancy ($34,332). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 30% occupancy rate, $143 rate per night.

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

Percentiles25%50%75%90%
Revenue$18,963$27,867$51,986$94,980
Occupancy37%45%61%81%
Nightly Rate$134$160$224$312

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Spinning Spur Lodging, Bessemer, MI

No image available

$21,838
$138
42%
312$100❌❌❌Y / Y⭐️ 5 (1)
Trail View 2 Hot Tub/Theater/Massage/Central Air

No image available

$40,190
$156
66%
322$100❌✅✅Y / Y⭐️ 4.8 (75)
Bessmer Michigan Ski & Snowmobile Cabin

No image available

$34,564
$198
41%
322$125❌❌✅Y / N⭐️ 4.8 (38)
Trails, lakes and waterfalls are ready for you

No image available

$17,463
$112
38%
312$100❌❌✅Y / Y⭐️ 4.8 (64)
The Hannu Haus

No image available

$94,089
$412
61%
342$150❌✅✅Y / Y⭐️ 5 (44)
Black River Road Retreat

No image available

$27,467
$158
45%
321$120❌❌✅Y / Y⭐️ 4.8 (120)
* New Luxury Loft* The Powerhouse Penthouse

No image available

$41,249
$236
45%
321$70❌✅❌Y / Y⭐️ 5 (55)
U.P Norse A-frame ~ Your Adventure Basecamp!

No image available

$32,362
$190
44%
322$125❌❌✅N / Y⭐️ 5 (35)
Renovated 19th Century UP Getaway in Ironwood

No image available

$33,167
$155
55%
322$115❌❌❌Y / Y⭐️ 4.9 (78)
Clean and Cozy-Ironwood Trailside Adventures

No image available

$21,564
$122
44%
322$145❌❌✅Y / Y⭐️ 5 (33)
'The Lodge at Valhalla' at Powderhorn Ski Resort!

No image available

$44,844
$316
35%
312$140❌❌❌N / Y⭐️ 4.5 (15)
Cozy House w/Gar - Hike/Bike/Ride

No image available

$14,604
$133
30%
312$0❌❌❌N / Y⭐️ 5 (144)
The Campfire Lodge @ Big Powderhorn with Hot Tub

No image available

$42,137
$212
53%
322$85❌✅✅Y / Y⭐️ 4.9 (55)
Hot Tub, Sauna, A/C @ Big Powderhorn -Cabin Fevers

No image available

$19,686
$135
36%
321$85❌✅❌Y / Y⭐️ 5 (106)
Putnam House: Cozy and across from the lake!

No image available

$22,447
$120
49%
312$60❌❌❌Y / N⭐️ 4.9 (69)
Blue Ribbon House, perfect in town location

No image available

$19,536
$106
49%
322$60❌❌❌Y / Y⭐️ 4.8 (101)
A Little Piece of Heaven

No image available

$25,309
$134
46%
322$130❌❌✅Y / Y⭐️ 4.7 (102)
The Happy House!

No image available

$20,628
$134
38%
322$120❌❌✅Y / Y⭐️ 4.7 (89)
King Bed Suite-The Copper House

No image available

$28,038
$162
43%
321$100❌❌✅Y / Y⭐️ 5 (29)
Our Finnish Farmhouse-Hike, Bike, Waterfalls

No image available

$43,500
$157
75%
312$40❌❌❌N / Y⭐️ 5 (188)
Cute little home for big fun in the U.P.!

No image available

$23,203
$182
33%
322$100❌❌✅Y / Y⭐️ 4.8 (23)
Vista View

No image available

$113,149
$311
97%
322$60❌❌✅Y / Y⭐️ 1 (1)
Poleski

No image available

$113,078
$312
97%
332$60✅✅✅Y / Y⭐️ 5 (1)
Lake Rd Abode-Game Rm- Near Ski Trails & Hills!

No image available

$36,728
$148
64%
322$85❌❌✅Y / Y⭐️ 5 (95)
Comfy Homebase for your Upper Peninsula Getaway

No image available

$25,914
$107
64%
322$80❌❌❌Y / Y⭐️ 5 (87)
LOOSE MOOSE LODGE at Big Powderhorn Mountain

No image available

$23,343
$145
42%
312$79❌❌✅N / Y⭐️ 4.8 (135)
Cozy house on the hill!

No image available

$18,066
$119
39%
322$99❌❌❌Y / Y⭐️ 5 (30)
Momma's Haven-With Sauna

No image available

$34,967
$175
53%
322$50❌❌✅Y / Y⭐️ 5 (80)
Quaint and Colorful Bungalow

No image available

$26,708
$111
64%
312$50❌❌✅Y / Y⭐️ 4.8 (218)
Sauna • King Bed • Central Air - "The Blue House"

No image available

$28,555
$166
47%
322$0❌❌❌Y / Y⭐️ 4.9 (63)
Winterpark 1

No image available

$115,261
$325
95%
332$60❌❌❌Y / Y⭐️ 5 (1)
Hillside Haus

No image available

$124,540
$333
100%
322$60❌✅✅Y / Y⭐️ 5 (2)
Adjacent to trail 2. Near ski hills, Lake Superior

No image available

$40,821
$139
80%
313$60❌❌❌Y / Y⭐️ 5 (61)
Drift-Away Escape 3 ~ Hike-Bike-ATV-Lake-Waterfall

No image available

$40,353
$233
46%
321$150❌❌✅Y / Y⭐️ 4.8 (13)

Return Metrics

-20.61% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,781-$11,563-$17,345-$23,127-$28,909-$57,818-$173,454
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$68,000$68,000$68,000$68,000$68,000$68,000$68,000
Down Payment$17,000$17,000$17,000$17,000$17,000$17,000$17,000
Property Appreciation$2,550$5,176$7,881$10,668$13,538$29,232$121,317
Total Return$81,768$78,612$75,536$72,540$69,629$56,414$32,862

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-20.61%

Cap Rate

-0.05%

Return on Investment

-8.54%

property-location

101 E Sellar St Bessemer, MI, 49911

3 bed • 2 bath • 9 guests

Est. $408/mo

Agent

This property is for sale!

Contact Agent

-99

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

-0.01

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%

Profit (Cummulative)

-$5,782

$68,000

$8,500

$2,550

$0

Total Gain

-$2,397

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

$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: -