BNBCalc Short Term Rental Investment Analysis 15909 Lauder St, Detroit, MI 48227

3 bed • 1 bath • 9 guests • $75,000

BNB

Calc

Annual Revenue

$26,637

Profit (Cash Flow)

$4,435

Cap Rate

12.7%

Annual Revenue

$26,637

AirDNA projects $81/night at 48% occupancy ($14,200). Airbtics projects $143/night at 51% occupancy ($26,637). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 51% occupancy rate, $143 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,496	$28,536	$40,162	$55,795
Occupancy	36%	52%	60%	77%
Nightly Rate	$105	$144	$175	$187

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish luxury 3 bedroom home	$24,036	$178	31%	3	3	1	$200	❌	✅	✅	Y / Y	⭐️ 4.5 (20)
Cozy 3 Bedroom space with add’l parking/ patio.	$25,360	$163	41%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Stylish Detroit, 3 bedroom, 5 bed, office, bar.	$30,276	$134	58%	3	3	2	$80	❌	❌	✅	Y / Y	⭐️ 4.7 (69)
Poker Place Detroit	$15,375	$121	32%	3	2	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (109)
Cozy bungalow w/ backyard deck mins from HYW.	$22,533	$136	42%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (64)
"Gorgeous New Detroit”	$21,924	$195	30%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Home Away from Home	$49,358	$184	66%	3	2	2	$175	❌	❌	❌	N / N	⭐️ 5 (18)
Adorable 3 bedroom - large backyard - family fun	$22,172	$162	34%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (45)
Gorgeous Home Away from Home - Mins to Dwtn Det	$40,609	$182	59%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (178)
Cozy 3 bedroom home with finished basement.	$33,124	$107	79%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
Art House Detroit -Art Gallery Meets Hospitality	$38,202	$192	48%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (7)
Newly Renovated Hidden Gem	$21,312	$167	34%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Big Central 3 BR Townhouse+ Office + Basement	$27,692	$148	47%	3	2	3	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
Comfy & cozy stay2	$20,851	$85	62%	3	1	2	$78	❌	❌	❌	N / N	⭐️ 4.6 (63)
Beautifully Renovated Detroit Home	$40,047	$163	67%	3	2	3	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Cozy 3-Bdrm 2 Fullbath 7Beds West side Detroit	$35,609	$170	56%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (7)
The Corner Bungalow	$68,974	$187	100%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (50)
The Colonial	$24,009	$125	50%	3	2	2	$50	❌	❌	❌	N / Y	⭐️ 5 (2)
Magnolia Suite	$27,446	$82	88%	3	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (219)
Relaxation Place, Cozy remodeled house + more	$17,759	$87	52%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (92)
Newly Renovated Tudor - 3 Bedroom / 1 Bath	$22,548	$85	69%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (292)
Cozy Detroit Home! "Corporate Comfort"	$33,318	$173	51%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (13)
Cozy Hot Tub Destination (A quiet getaway)	$36,079	$101	84%	3	1	1	$80	❌	✅	❌	Y / Y	⭐️ 4.8 (197)
Family-Friendly, Multi-Day Sale, <15 mins Downtown	$34,127	$140	60%	3	1	1	$122	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Charming 3-Bedroom retreat in quiet neighborhood	$28,234	$125	57%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
The Colonial	$25,493	$116	57%	3	2	2	$50	❌	❌	❌	N / Y	⭐️ 5 (6)
Michigan Fan Ranch Home	$26,773	$95	77%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Da Trap BNB Lower	$21,070	$119	44%	3	1	1	$125	❌	❌	✅	N / N	⭐️ 3.8 (13)
Cozy 3 Bedroom Vacation Home	$21,776	$96	55%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
Grey Escape	$13,121	$98	31%	3	1	2	$75	❌	❌	❌	N / N	⭐️ 4.8 (26)
Cozy & Stylish 3BR/3BA w/easy access to Downtown	$46,715	$174	72%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
3bdrm \| 3full bath \| ideal for long-term stay	$18,440	$149	33%	3	3	5	$100	❌	❌	✅	Y / Y	⭐️ 3.5 (4)
This cozy home away from home.	$13,026	$86	37%	3	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.7 (62)
The Unlimited Experience 1	$33,568	$167	52%	3	2	1	$150	❌	❌	✅	N / Y	⭐️ 5 (83)
Picture Perfect Bachelorette Pad Detroit	$37,344	$179	57%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (159)
Home away from Home	$26,632	$102	55%	3	2	1	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Cozy & newly remodeled open floor plan with 3bdrms	$21,524	$118	42%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (36)

Return Metrics

17.39% 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)	$4,435	$8,870	$13,305	$17,740	$22,175	$44,351	$133,054
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Down Payment	$15,000	$15,000	$15,000	$15,000	$15,000	$15,000	$15,000
Property Appreciation	$2,250	$4,567	$6,954	$9,413	$11,945	$25,793	$107,044
Total Return	$81,685	$88,437	$95,259	$102,153	$109,121	$145,145	$315,098

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.39%

Cap Rate

12.65%

Return on Investment

29.1%

15909 Lauder St Detroit, MI, 48227

3 bed • 1 bath • 9 guests

Purchase Price

Est. $360/mo

This property is for sale!

Contact Agent

Detroit

Guide

Zoning

Market

Guide

Laws

Market Data

118

Airbnb Investor Score

$4,435

Annual Profit

12.7%

Cap Rate

17.4%

Cash on Cash

$26,637

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $81/night at 48% occupancy ($14,200.68). Airbtics projects $143/night at 51% occupancy ($26,637).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$28,002

Avg annual revenue

51%

Avg occupancy rate

$143

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

$30k

$50k

$70k

$4,435

Profit

Revenue

$26,637

Operating Expenses

$17,143

Operating Income

$9,494

Mortgage & Taxes

$5,059

Profit (Cash Flow)

$4,435

$25,500

Cash Investment

Down Payment

$15,000

Renos & Furnishing

$8,250

Closing Costs

$2,250

Total

$25,500

DSCR Ratio

Strong

1.88

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.39%

Cap Rate

12.65%

Return on Investment

29.1%

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

$3,560

Deductible property tax

$742

Your total deduction

$13,975

Your adjusted annual income

$150,000 - $13,975 = $136,025

Taxes on $136,025 (30%)

$40,808

Your old tax bill

$45,000

Your new tax bill

$40,808

Estimated tax savings

$4,192

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: Yes

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: -