BNBCalc Short Term Rental Investment Analysis 15507 Brookfield St, Livonia, MI 48154

3 bed • 1 bath • 9 guests • $239,900

BNB

Calc

Annual Revenue

$48,793

Profit (Cash Flow)

$12,587

Cap Rate

12.0%

Annual Revenue

$48,793

AirDNA projects $219/night at 61% occupancy ($48,792). Airbtics projects $184/night at 63% occupancy ($42,339). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 61% occupancy rate, $219 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,684	$38,693	$66,669	$100,625
Occupancy	54%	65%	79%	88%
Nightly Rate	$133	$153	$219	$300

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Home with Bonfire *30 mins from Detroit/AA	$34,628	$141	60%	3	1	3	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (57)
3Bd/3Ba in Downtown Plymouth. Relax and Enjoy!	$67,093	$293	60%	3	3	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (39)
Lovely Linville cozy 3 bed 1 bath entire house	$30,599	$124	61%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (66)
The Hazelton	$23,996	$169	33%	3	1	2	$155	✅	❌	❌	Y / Y	⭐️ 5 (31)
Modern, renovated 3 BR home, convenient location!	$51,390	$152	88%	3	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (75)
Ravishing Detroit Home, Just Mins From Local Fwys	$29,968	$92	89%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (57)
Message Us and Ask About Our Deal	$16,397	$140	32%	3	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (25)
Luxury - Newly Renovated 3 BR Oasis - Canton/Plymouth/Ann Arbor	$39,866	$127	79%	3	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (103)
Cheerful cottage steps away from downtown Plymouth	$53,261	$260	55%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (59)
Charming Detroit Home ~ 15 Mi to Downtown!	$49,960	$204	61%	3	1	2	$207	✅	❌	❌	Y / Y	⭐️ 3.5 (8)
Farmington Hills 3 bedroom home	$35,375	$128	67%	3	1	3	$167	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Cheerful 3-Bedroom home	$24,148	$149	41%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (23)
Designer home - Near Beau · Professional designer	$29,069	$110	70%	3	1	3	$145	❌	❌	❌	Y / Y	⭐️ 4.7 (48)
Detroit Home Away From Home	$33,161	$155	57%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (17)
Charming 3 Bedroom Bungalow, D-Town Dearborn	$38,828	$117	89%	3	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (57)
Stylish home! redford/Farmington hills W/smart TV.	$33,788	$109	79%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.3 (12)
Detroit Luxury Home W/ Game Room	$34,161	$135	65%	3	1	2	$75	✅	❌	✅	Y / Y	⭐️ 4.8 (41)
Mid Century Modern downtown Plymouth	$97,849	$300	88%	3	3	1	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Message Us and Ask About Our Super Deal	$42,340	$144	71%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (64)
Modern meets Elegance in this 3 bedroom home.	$45,868	$148	79%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (144)
Charming Retreat w Fenced in Yard and Bonfire Pit	$27,621	$122	55%	3	1	2	$135	❌	❌	✅	Y / Y	⭐️ 4.7 (15)
Tin Lizzie Two- 3 bedroom 2 bathroom whole house	$46,421	$154	75%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (65)
Cozy Home Novi 3 Bedroom/2 Bath	$59,089	$197	79%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
Updated Dearborn Heights Home ~ 16 Mi to Dtwn	$72,406	$344	54%	3	3	2	$206	❌	❌	❌	Y / Y	⭐️ 4.7 (15)
Fully renovated House 3BR- Kids Friendly	$44,879	$209	56%	3	3	1	$189	✅	❌	❌	Y / Y	⭐️ 4.8 (40)
Modern spacious loft with very large living space	$36,231	$160	58%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
3 BR home; near Beaumont Hospital FH	$38,133	$104	89%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (68)
Luxurious New 3 Bedrooms Apartment!	$38,885	$349	30%	3	3	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (6)
Close to DTW Airport	$46,242	$142	80%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (40)
3bed Pool House! 2King 1Queen bed!	$83,316	$250	86%	3	1	30	$150	✅	❌	❌	Y / Y	⭐️ 5 (18)
home in quiet neighborhood	$24,233	$136	43%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.6 (24)
Cozy Home in the heart of Metro Detroit	$25,680	$128	53%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (6)
Plymouth 3Bd/1.5Bth Home Close to Detroit & A2	$58,927	$207	74%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (113)
Spacious & Stylish Downtown Plymouth Home	$76,151	$289	69%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (34)
Chic Corner House @ Dearborn Hts	$79,272	$277	75%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
Cozy and Stylish 3 BD home in Plymouth Twp	$43,957	$178	65%	3	2	2	$165	✅	❌	❌	Y / Y	⭐️ 5 (19)
Updated Michigan House: 4 Mi to Plymouth	$102,664	$330	85%	3	3	30	$207	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

19.84% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,586	$25,173	$37,760	$50,347	$62,934	$125,869	$377,608
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$191,920	$191,920	$191,920	$191,920	$191,920	$191,920	$191,920
Down Payment	$47,980	$47,980	$47,980	$47,980	$47,980	$47,980	$47,980
Property Appreciation	$7,197	$14,609	$22,245	$30,109	$38,209	$82,505	$342,400
Total Return	$259,683	$279,683	$299,906	$320,357	$341,044	$448,275	$959,909

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.84%

Cap Rate

11.99%

Return on Investment

34.9%

15507 Brookfield St Livonia, MI, 48154

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,151/mo

This property is for sale!

Contact Agent

Livonia

Zoning

Laws

118

Airbnb Investor Score

$12,586

Annual Profit

12.0%

Cap Rate

19.8%

Cash on Cash

$48,793

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $219/night at 61% occupancy.Projected nightly rate is $184/night at 63% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$44,599

Avg annual revenue

63%

Avg occupancy rate

$184

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

$40k

$70k

$105k

$12,587

Profit

Revenue

$48,793

Operating Expenses

$20,023

Operating Income

$28,770

Mortgage & Taxes

$16,183

Profit (Cash Flow)

$12,587

$63,427

Cash Investment

Down Payment

$47,980

Renos & Furnishing

$8,250

Closing Costs

$7,197

Total

$63,427

DSCR Ratio

Strong

1.78

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.84%

Cap Rate

11.99%

Return on Investment

34.9%

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

$11,386

Deductible property tax

$2,375

Your total deduction

$12,318

Your adjusted annual income

$150,000 - $12,318 = $137,682

Taxes on $137,682 (30%)

$41,305

Your old tax bill

$45,000

Your new tax bill

$41,305

Estimated tax savings

$3,695

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: Yes

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: -