BNBCalc Short Term Rental Investment Analysis 16618 Surrey, Livonia, MI, 48154

4 bed • 3 bath • 12 guests • $422,800

BNB

Calc

Annual Revenue

$88,316

Profit (Cash Flow)

$34,634

Cap Rate

14.9%

Annual Revenue

$88,316

AirDNA projects $191/night at 63% occupancy ($43,949). Airbtics projects $220/night at 62% occupancy ($49,819). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 62% occupancy rate, $390 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,595	$48,984	$74,377	$109,084
Occupancy	54%	64%	75%	80%
Nightly Rate	$152	$198	$257	$356

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Redford Tranquil Retreat	$43,285	$219	51%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
Cozy home sleeps 10, firepit, entertains 16+	$58,993	$248	61%	4	2	1	$125	✅	❌	✅	Y / Y	⭐️ 4.9 (166)
Modern Oasis \| Insurance/ Temporary housing	$36,416	$121	71%	4	2	1	$155	❌	❌	✅	Y / Y	⭐️ 5 (55)
Charming Getaway in Plymouth with a Hot Tub!	$62,413	$217	76%	4	2	2	$185	❌	✅	✅	Y / Y	⭐️ 5 (95)
Hot Tub • Fire Pit • 4 mins DT • 1000 Mbps	$54,019	$222	63%	4	1.5	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (80)
Beautiful 4 Bedroom Home in Redford	$33,037	$185	43%	4	2	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (84)
Newly built, large, spacious, clean custom home	$133,958	$437	83%	4	3	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (131)
4 bedroom 2.5 bath home - quiet relaxing patio	$33,605	$101	86%	4	2.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (166)
Attainable Convenient Serenity	$106,043	$351	81%	4	2.5	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (60)
Peaceful, updated, private Plymouth retreat - 4bd	$65,306	$223	78%	4	1.5	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (188)
Feel at home	$47,274	$159	80%	4	2	2	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
The Hive	$34,756	$144	60%	4	1.5	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (17)
3 Bathrooms \| Perfect For Short or Long Stays	$52,258	$242	59%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (28)
Big Modern Home Great for Families/Group *GameRoom	$34,334	$206	42%	4	2.5	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (56)
The Cinema House \| 4BR/2BA \| Downtown Berkley	$40,211	$131	78%	4	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (89)
The Music House \| 4Br/2BA \| Downtown Berkley	$45,927	$158	75%	4	2	2	$170	❌	❌	✅	Y / Y	⭐️ 5 (139)
Stylish Downtown Royal Oak Home – 4BR, Sleeps 7	$33,537	$109	72%	4	1.5	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
Detroit Getaway	$48,022	$185	65%	4	3	1	$200	❌	✅	❌	Y / Y	⭐️ 5 (76)
Heather’s House	$50,510	$184	70%	4	2	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (94)
Mid-Century Modern Design -Bagley Home Sleeps 12	$44,595	$257	43%	4	2	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (56)
Bud's Paradise- A beautiful cabin in the woods!!!	$67,457	$258	70%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (88)
Modern French Country Luxury Getaway/ Pool Table	$44,615	$146	80%	4	2	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (168)
Large Modern House in Royal Oak	$59,702	$332	47%	4	3	2	$175	❌	❌	✅	Y / Y	⭐️ 4.6 (12)
Resort-like getaway on our 1+ acre Southfield home	$53,054	$413	34%	4	2	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (68)
Bright, Beautiful & Cozy 4BR/2BA Plymouth Getaway!	$83,001	$405	55%	4	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (50)
Spacious Ranch in Plymouth	$38,639	$153	69%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (34)
4BR home - central location & firepit	$42,398	$225	42%	4	3	2	$318	❌	❌	❌	Y / Y	⭐️ 5 (26)
Newly Renovated 4 Bedroom 2 Bath Downtown Dearborn	$44,921	$150	73%	4	2	2	$169	❌	❌	✅	Y / Y	⭐️ 5 (39)
4 Bedroom-2 Bath-Middle of it all/ Sleeps 8+	$40,251	$145	70%	4	2	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (29)
4 bed/2.5 Bath updated home with fully fenced yard	$97,598	$323	82%	4	2.5	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (117)
5 min to Woodward/9, CLEAN, 4/2, Detroit in 15	$36,688	$145	65%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (188)
3 Bathrooms \| insurance housing \| temporary home	$44,671	$191	57%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (18)
8 Mi to Ford Field: Detroit Getaway w/ Fireplace!	$27,609	$124	54%	4	2.5	2	$165	❌	❌	❌	Y / Y	⭐️ 3.5 (5)
Cozy 4 Bedroom-Outdoor furniture- 2 bathrooms	$32,372	$155	54%	4	2	2	$129	❌	❌	✅	Y / Y	⭐️ 5 (45)
Historic Russel Woods Colonial	$46,312	$178	61%	4	1.5	1	$200	❌	❌	❌	Y / Y	⭐️ 4 (31)
4 Bedroom 2.5 bath-Sleeps 8+ Near it all- Ford/Tel	$34,660	$154	56%	4	2	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (33)
Spacious, 4br, 2.5b home near B’ham	$57,702	$205	75%	4	2.5	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (54)
4 Bedroom Craftsman in Historical Neighborhood	$76,592	$446	46%	4	3	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (39)
Luxury Home In Pleasant Ridge	$35,014	$315	29%	4	2.5	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (53)
Bloomfield Hills 4 bedroom home	$58,335	$267	54%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (150)

Return Metrics

32.07% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$34,634	$69,268	$103,902	$138,536	$173,170	$346,341	$1,039,024
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,153	$8,563	$13,245	$18,215	$23,492	$55,181	$338,240
Down Payment	$84,560	$84,560	$84,560	$84,560	$84,560	$84,560	$84,560
Property Appreciation	$12,684	$25,748	$39,204	$53,065	$67,341	$145,407	$603,446
Total Return	$136,031	$188,140	$240,912	$294,377	$348,564	$631,490	$2,065,271

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.07%

Cap Rate

14.93%

Return on Investment

47.66%

16618 Surrey Livonia, Michigan, 48154

4 bed • 3 bath • 12 guests

Purchase Price

$422,800

Zestimate

Livonia

Zoning

Laws

178

Airbnb Investor Score

$34,634

Annual Profit

14.9%

Cap Rate

32.1%

Cash on Cash

$88,316

Annual Revenue

BNBCalc predicts this property will get $220 per night with 62% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

40 Airbnb Comparables

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

$52,002

Avg annual revenue

62%

Avg occupancy rate

$220

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

$95k

$135k

$34,634

Profit

Revenue

$88,316

Operating Expenses

$25,161

Operating Income

$63,155

Mortgage & Taxes

$28,521

Profit (Cash Flow)

$34,634

$107,994

Cash Investment

Down Payment

$84,560

Renos & Furnishing

$10,750

Closing Costs

$12,684

Total

$107,994

DSCR Ratio

Strong

2.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.07%

Cap Rate

14.93%

Return on Investment

47.66%

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

$20,067

Deductible property tax

$4,186

Your total deduction

$8,735

Your adjusted annual income

$150,000 - $8,735 = $141,265

Taxes on $141,265 (30%)

$42,379

Your old tax bill

$45,000

Your new tax bill

$42,379

Estimated tax savings

$2,621

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:

0.28 sqft

Year built:

1960

Size:

2,333 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Baseboard, Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 0.28 sqft

Building area: 2,333 sqft

Garage: Yes

Heating: Baseboard, natural gas

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: Two Car Garage, Attached

Amenities: -

Price per square foot: $181

Lot Info

Zoning: -

Land Use: -

Parcel Number: 46061020035000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $163,390

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $422,800

Schools

High School: Stevenson High School with 9/10 star rating