BNBCalc Short Term Rental Investment Analysis 11487 E Royal Rd, Stanwood, MI 49346

4 bed • 2 bath • 12 guests • $749,900

BNB

Calc

Annual Revenue

$55,510

Profit (Cash Flow)

-$15,972

Cap Rate

4.6%

Annual Revenue

$55,510

AirDNA projects $298/night at 51% occupancy ($55,509). Airbtics projects $348/night at 53% occupancy ($67,365). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 51% occupancy rate, $298 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,645	$63,914	$107,148	$132,746
Occupancy	40%	52%	65%	77%
Nightly Rate	$272	$327	$434	$454

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Highland House * HOT TUB*	$53,583	$305	48%	4	3	3	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (21)
Luxury Lakefront property on Lake of the Clouds	$138,224	$605	60%	4	3	5	$300	❌	❌	❌	Y / Y	⭐️ 5 (8)
Great 3 bedroom w/loft 2.5 baths on Highland Cours	$34,572	$185	48%	4	3	2	$120	❌	✅	❌	Y / Y	⭐️ 5 (57)
LIl' Nauti: Soaring Eagle Casino 40 min away	$62,928	$438	38%	4	3	1	$195	✅	❌	❌	Y / Y	⭐️ 4.8 (10)
Fireside Chalet in Cozy Canadian Lakes	$47,760	$174	67%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (72)
Canadian Lakes, MI spacious private lake and beach	$132,600	$437	79%	4	2	2	$300	✅	❌	✅	Y / Y	⭐️ 4.9 (29)
Canadian Lake, Michigan beach home on private lake	$106,249	$346	77%	4	2	2	$300	✅	❌	✅	Y / Y	⭐️ 4.9 (42)
Beautiful Lake House on Peninsula	$90,373	$428	56%	4	5	6	$275	❌	❌	❌	N / N	⭐️ 5 (15)
B45 - Large 4 bedroom /3 bath cottage on Main Lake	$42,734	$309	37%	4	3	7	$70	❌	✅	❌	Y / Y	⭐️ 4.5 (0)

Return Metrics

-8.72% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$15,972	-$31,944	-$47,917	-$63,889	-$79,861	-$159,723	-$479,171
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$599,920	$599,920	$599,920	$599,920	$599,920	$599,920	$599,920
Down Payment	$149,980	$149,980	$149,980	$149,980	$149,980	$149,980	$149,980
Property Appreciation	$22,497	$45,668	$69,535	$94,119	$119,439	$257,902	$1,070,304
Total Return	$756,424	$763,624	$771,518	$780,129	$789,477	$848,079	$1,341,032

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.72%

Cap Rate

4.61%

Return on Investment

7.59%

11487 E Royal Rd Stanwood, MI, 49346

4 bed • 2 bath • 12 guests

Purchase Price

Est. $3,597/mo

This property is for sale!

Contact Agent

-25

Airbnb Investor Score

-$15,972

Annual Profit

4.6%

Cap Rate

-8.7%

Cash on Cash

$55,510

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $298/night at 51% occupancy ($55,509.78). Airbtics projects $348/night at 53% occupancy ($67,365).

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

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

$73,456

Avg annual revenue

53%

Avg occupancy rate

$348

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

$25k

$60k

$100k

$140k

-$15,972

Profit

Revenue

$55,510

Operating Expenses

$20,896

Operating Income

$34,614

Mortgage & Taxes

$50,586

Profit (Cash Flow)

-$15,972

$182,977

Cash Investment

Down Payment

$149,980

Renos & Furnishing

$10,500

Closing Costs

$22,497

Total

$182,977

DSCR Ratio

Weak

0.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.72%

Cap Rate

4.61%

Return on Investment

7.59%

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

$35,591

Deductible property tax

$7,424

Your total deduction

$91,713

Your adjusted annual income

$150,000 - $91,713 = $58,287

Taxes on $58,287 (30%)

$17,486

Your old tax bill

$45,000

Your new tax bill

$17,486

Estimated tax savings

$27,514

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: 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: -