BNBCalc Short Term Rental Investment Analysis 17185 Detroit St, Detroit, MI 48224

3 bed • 1 bath • 9 guests • $85,000

BNB

Calc

Annual Revenue

$36,159

Profit (Cash Flow)

$12,045

Cap Rate

20.9%

Annual Revenue

$36,159

AirDNA projects $195/night at 47% occupancy ($33,474). Airbtics projects $180/night at 55% occupancy ($36,159). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 55% occupancy rate, $180 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,326	$33,165	$53,514	$79,232
Occupancy	42%	55%	64%	72%
Nightly Rate	$120	$158	$218	$288

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entire home in Detroit, Michigan	$27,444	$143	46%	3	1	1	$80	❌	❌	❌	N / Y	⭐️ 4.7 (29)
Spacious 3 BR Modern Home in Grosse Pointe	$65,103	$282	61%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (35)
Spacious Lower Flat in Grosse Pointe Park, MI	$16,006	$57	72%	3	1	5	$45	❌	❌	❌	Y / Y	⭐️ 4.7 (67)
Charming Home Close to Detroit River & Downtown	$21,884	$74	64%	3	1	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (75)
Beautiful 1920s Historic Home with Screened Porch‼️	$87,714	$347	67%	3	3	2	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
The Perfect Lavish Escape.…	$85,479	$378	60%	3	4	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (20)
Gorgeous 3 Bdrm vacation house with free parking	$23,420	$116	42%	3	1	3	$150	❌	❌	❌	Y / N	⭐️ 5 (9)
Cozy 3BD/2BA 🏡 in The Park - Near Downtown Detroit	$43,232	$203	57%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (107)
Grosse Pointe Park Charmer	$40,016	$219	47%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (17)
Entire house-3 beds/1 bath. New, Modern, and Cozy	$35,856	$143	66%	3	1	4	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Back to School! Cozy 3bedrooms with a Vintage feel	$31,098	$242	34%	3	1	1	$95	❌	❌	✅	N / Y	⭐️ 3.2 (5)
Comfy-Cozy 3-bed 2-bath house just east of Detroit	$27,712	$144	50%	3	2	2	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
1920s bungalow near Grosse Pointe Park	$15,042	$92	42%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (212)
Casa Maria	$25,509	$153	43%	3	2	1	$65	❌	❌	❌	N / Y	⭐️ 4.9 (88)
Residence760 - Your 5-star home in Grosse Pointe	$73,504	$324	58%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (43)
Cozy and Quiet Ranch Home	$31,092	$133	60%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (45)
Whole Home in Grosse Pointe Park	$51,175	$221	61%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (31)
Elegant & spacious 3/2 Gem in Harper Woods	$44,667	$190	62%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (103)
The Park & River Chalet - Duplex 2 units	$46,279	$218	54%	3	2	1	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Riverfront Retreat! 6 Beds, Large Groups Welcome.	$25,783	$119	53%	3	2	3	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
The Price is Right Downtown E2	$18,007	$164	30%	3	1	1	$0	✅	❌	❌	N / N	⭐️ 4.8 (11)
Historic Detroit Bungalow: Pet & Family Friendly	$79,552	$274	78%	3	1	2	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Vintage Charm, E. Eng. Village, 10min to Dtwn Det.	$43,751	$174	67%	3	2	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (22)
Cozy Home, Free Parking and Enclosed Backyard!	$31,393	$96	84%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.6 (32)
Cozy 3 bedroom vacation home with free parking.	$39,835	$188	57%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.3 (6)
Perfect for Long stays & groups	$31,722	$130	64%	3	1	3	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Chic 2-Story Brick House w/ Office Space	$39,276	$147	73%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4 (30)
Villa del Lago Grosse Pointe Park King w/ 2 Queens	$43,832	$285	40%	3	2	3	$137	❌	❌	❌	Y / Y	⭐️ 5 (12)
Perfect 3 bedroom Villa with an indoor fireplace	$79,483	$404	53%	3	2	2	$200	❌	✅	❌	Y / Y	⭐️ 4.8 (46)
Bluehill Detroit Home 3 bdrm by Grosse Pointe	$32,512	$176	47%	3	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
The Happy House	$11,085	$103	27%	3	2	1	$85	❌	❌	✅	Y / Y	⭐️ 4.6 (155)
Safe&quiet. Dwtn Detroit-15’, DMC 20’,	$25,160	$121	53%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Cozy Home in Eastpointe MI	$31,499	$190	39%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (4)
Lux Stay	$30,517	$202	41%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (2)
A peaceful quiet getaway, in the heart of Detroit!	$21,160	$128	41%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (8)
Grosse Pointe/Detroit Relaxing Family Home	$52,277	$209	66%	3	1	2	$220	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
3bd, 1ba bright, modern, sleeps 5	$30,250	$87	95%	3	1	29	$175	❌	❌	✅	Y / Y	⭐️ 5 (8)
THE 523	$14,506	$100	38%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Orismay Luxury Aparment 2	$35,410	$130	66%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (136)
3-bedroom East side Bungalow	$20,499	$102	53%	3	1	3	$110	❌	❌	❌	Y / Y	⭐️ 4.7 (58)

Return Metrics

43.32% 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)	$12,044	$24,089	$36,133	$48,178	$60,223	$120,446	$361,339
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$835	$1,721	$2,662	$3,662	$4,723	$11,093	$68,000
Down Payment	$17,000	$17,000	$17,000	$17,000	$17,000	$17,000	$17,000
Property Appreciation	$2,550	$5,176	$7,881	$10,668	$13,538	$29,232	$121,317
Total Return	$32,429	$47,987	$63,678	$79,508	$95,484	$177,772	$567,656

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

43.32%

Cap Rate

20.91%

Return on Investment

55.5%

17185 Detroit St Detroit, MI, 48224

3 bed • 1 bath • 9 guests

Purchase Price

Est. $408/mo

This property is for sale!

Contact Agent

Detroit

Guide

Zoning

Market

Guide

Laws

Market Data

262

Airbnb Investor Score

$12,044

Annual Profit

20.9%

Cap Rate

43.3%

Cash on Cash

$36,159

Annual Revenue

BNBCalc predicts this property will get $180 per night with 55% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% 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.

$38,243

Avg annual revenue

55%

Avg occupancy rate

$180

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

$35k

$60k

$90k

$12,045

Profit

Revenue

$36,159

Operating Expenses

$18,381

Operating Income

$17,778

Mortgage & Taxes

$5,734

Profit (Cash Flow)

$12,045

$27,800

Cash Investment

Down Payment

$17,000

Renos & Furnishing

$8,250

Closing Costs

$2,550

Total

$27,800

DSCR Ratio

Strong

3.10

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

43.32%

Cap Rate

20.91%

Return on Investment

55.5%

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

$4,034

Deductible property tax

$841

Your total deduction

-$2,485

Your adjusted annual income

$150,000 - -$2,485 = $152,485

Taxes on $152,485 (30%)

$45,746

Your old tax bill

$45,000

Your new tax bill

$45,746

Estimated tax savings

-$746

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: -