BNBCalc Short Term Rental Investment Analysis 122 McDonald Dr, Houghton Lake, MI, 48629

3 bed • 2 bath • 9 guests • $203,300

BNB

Calc

Annual Revenue

$36,221

Profit (Cash Flow)

$4,119

Cap Rate

8.8%

Annual Revenue

$36,221

AirDNA projects $161/night at 43% occupancy ($25,285). Airbtics projects $211/night at 47% occupancy ($36,221). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 47% occupancy rate, $211 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,193	$34,312	$50,338	$78,002
Occupancy	38%	45%	51%	66%
Nightly Rate	$149	$199	$255	$305

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Houghton Lake Vacation Rental - Walk to the Water!	$42,302	$255	40%	3	2	3	$258	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Fully loaded canalfront Home! Pure Michigan Summer	$64,643	$476	36%	3	2.5	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (32)
Houghton Lake Summer Fun! HotTub Kayaks Dock Games	$48,904	$229	51%	3	2.5	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (59)
Beautiful Lakefront Home right by the Sandbar!	$73,699	$277	72%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (27)
Elaine’s Lighthouse Cottage	$35,452	$150	64%	3	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (95)
Houghton Lake Cottage Escape w/ Patio!	$43,405	$236	49%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (19)
All-Seasons Houghton Lake Getaway	$25,305	$145	38%	3	1.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (22)
Beautiful Lakehouse	$46,647	$267	46%	3	2	1	$89	❌	❌	❌	Y / Y	⭐️ 5 (42)
* Peaceful Cottage, 1 mile from Higgins Lake Beach	$24,048	$146	42%	3	1.5	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (237)
Lakefront retreat with spectacular sunsets	$47,270	$324	37%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (18)
Great Oaks Cottage - with Hot Tub!	$44,134	$305	39%	3	3	2	$165	❌	✅	❌	Y / Y	⭐️ 5 (32)
Beautiful Family Cottage on Houghton Lake	$49,626	$256	47%	3	2	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (28)
Waterfront Reel North, Houghton Lake	$28,780	$183	41%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (33)
Northern Michigan's Higgins and Houghton Lakes !	$15,430	$128	32%	3	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (61)
3 bedroom cabin on Houghton Lake - Sunset#4	$42,811	$152	74%	3	1	1	$150	❌	❌	❌	N / Y	⭐️ 5 (7)
Lge 3BR 3 BTH Lakefront Gem with Spectacular Views	$63,123	$305	55%	3	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (31)
Houghton Lake Pet Friendly Getaway!	$25,298	$128	54%	3	1.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Just remodeled 3 bedroom Chalet by the water	$36,537	$218	42%	3	1	4	$85	❌	❌	✅	Y / Y	⭐️ 5 (13)
Cozy Riverfront Home w/ Fire Pit in Houghton Lake!	$51,540	$286	43%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (22)
3 Bedroom Lakefront Cabin (#4)	$27,538	$114	66%	3	1	2	$0	❌	❌	✅	N / N	⭐️ 5 (4)
Flo’s Airbnb Lakeside	$44,763	$229	53%	3	2	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (49)
Escape to the Lake! Rustic Apt	$26,510	$194	35%	3	1	2	$99	❌	❌	❌	N / Y	⭐️ 4.5 (6)
The Lake House - Sunset Point	$30,755	$212	37%	3	1	1	$90	❌	❌	✅	N / N	⭐️ 5 (9)
Leister Cottage: Adorable Lakefront Home	$29,369	$208	38%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (21)
4 Season, Waterfront Houghton Lake House w/ Dock!	$64,851	$255	68%	3	2	7	$181	❌	❌	❌	Y / Y	⭐️ 5 (15)
3 Bedroom Beachfront Cabin (#3)	$19,727	$110	49%	3	1	2	$0	❌	❌	✅	N / Y	⭐️ 4 (13)
Stunning 3 bedroom cottage with lake views	$107,696	$535	55%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Creek Cabin	$26,439	$168	43%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Cheerful 2-bedroom Chalet with loft and fireplace	$28,639	$151	51%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (36)
Changes in Latitude:Spring at Houghton Lake!	$39,987	$204	51%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (32)
Lakefront Cottage on Houghton Lake!	$43,535	$246	48%	3	1.5	3	$265	❌	❌	❌	Y / Y	⭐️ 5 (75)
Higgins Lake/Houghton Lake Cabin Getaway	$31,919	$171	51%	3	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
Beaver Log Cabin near Houghton Lake	$18,254	$109	45%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (9)
Lakeside Log Cabin	$14,557	$126	30%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (167)
Homey Houghton Haven	$23,618	$83	71%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (74)
Houghton Lake Area Close to Lake and ORV trails!	$25,660	$171	41%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Lake Front Home in Houghton Lake	$20,916	$169	25%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
Sloanhouse, Houghton Lake Views	$18,710	$142	36%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Houghton Lake Lakeside Getaway	$33,111	$176	51%	3	2	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (35)
Lil Red Cabin on the lake	$34,078	$217	37%	3	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (12)

Return Metrics

7.45% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,118	$8,237	$12,355	$16,474	$20,592	$41,185	$123,555
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$162,640	$162,640	$162,640	$162,640	$162,640	$162,640	$162,640
Down Payment	$40,660	$40,660	$40,660	$40,660	$40,660	$40,660	$40,660
Property Appreciation	$6,099	$12,380	$18,851	$25,515	$32,380	$69,918	$290,162
Total Return	$213,517	$223,917	$234,506	$245,289	$256,272	$314,403	$617,017

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.45%

Cap Rate

8.77%

Return on Investment

22.1%

122 McDonald Dr Houghton Lake, Michigan, 48629

3 bed • 2 bath • 9 guests

Purchase Price

Est. $975/mo

Inquire about this property

Contact Agent

$203,300

Zestimate

Airbnb Investor Score

$4,118

Annual Profit

8.8%

Cap Rate

7.5%

Cash on Cash

$36,221

Annual Revenue

BNBCalc predicts this property will get $211 per night with 47% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$37,989

Avg annual revenue

47%

Avg occupancy rate

$211

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

$45k

$75k

$110k

$4,119

Profit

Revenue

$36,221

Operating Expenses

$18,389

Operating Income

$17,832

Mortgage & Taxes

$13,714

Profit (Cash Flow)

$4,119

$55,259

Cash Investment

Down Payment

$40,660

Renos & Furnishing

$8,500

Closing Costs

$6,099

Total

$55,259

DSCR Ratio

Strong

1.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.45%

Cap Rate

8.77%

Return on Investment

22.1%

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

$9,649

Deductible property tax

$2,013

Your total deduction

$17,195

Your adjusted annual income

$150,000 - $17,195 = $132,805

Taxes on $132,805 (30%)

$39,841

Your old tax bill

$45,000

Your new tax bill

$39,841

Estimated tax savings

$5,159

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:

6,969 sqft

Year built:

1960

Size:

1,152 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 6,969 sqft

Building area: 1,152 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: Attached

Amenities: Built-In Electric Oven, Dryer, Microwave, Refrigerator, Washer

Price per square foot: $176

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0085750040000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $43,769

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $203,300

Schools