BNBCalc Short Term Rental Investment Analysis 1732 W Bethune St 110, Detroit, MI, 48206

2 bed • 1 bath • 4 guests • $1,250

BNB

Calc

Annual Revenue

$26,078

Profit (Cash Flow)

$8,924

Cap Rate

720.7%

Annual Revenue

$26,078

AirDNA projects $130/night at 50% occupancy ($23,740). Airbtics projects $119/night at 60% occupancy ($26,078). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 60% occupancy rate, $119 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,847	$28,563	$42,394	$52,776
Occupancy	49%	62%	74%	80%
Nightly Rate	$94	$119	$148	$170

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Motown’s Neighborhood Airbnb	$22,093	$123	48%	2	1	3	$25	❌	❌	❌	Y / Y	⭐️ 5 (42)
Motown’s Airbnb Neighbor	$20,312	$125	43%	2	1	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (61)
Pingree Place	$49,187	$151	89%	2	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
North End Treasure. Beautiful 2 bedroom apartment	$32,886	$115	72%	2	1	1	$78	❌	❌	✅	Y / Y	⭐️ 5 (130)
Chic 2BR Retreat: Downtown DET, Close to It All!	$22,751	$105	58%	2	1	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (133)
Luxury Bi-Level Loft in the Trumbull House	$36,442	$144	68%	2	1.5	4	$100	❌	❌	❌	Y / Y	⭐️ 5 (101)
Motown Blue Carriage House	$20,201	$89	57%	2	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (97)
Vintage 2 bd Flat by Boston Eddy	$24,174	$127	49%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (29)
'Selah House' Cozy Upper Apartment	$20,789	$102	52%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (318)
Cozy & Spacious open-loft, right off Woodward	$16,823	$112	38%	2	1	1	$95	❌	❌	✅	N / Y	⭐️ 4.5 (67)
Beautiful, unique space in Historic Boston Edison.	$21,608	$164	36%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (100)
~Newly•Renovated•Spacious•2bd, mins to Downtown!	$18,789	$54	76%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (48)
1# Restored With Care 2bd Midtown Woodbridge Apt	$26,292	$82	84%	2	1	1	$45	❌	❌	❌	N / Y	⭐️ 5 (324)
Cozy & Comfy!	$13,467	$111	27%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
Sunny 2BR+1B North End Apartment	$21,117	$108	48%	2	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (29)
•Spacious•2bd, mins to Downtown!	$13,126	$34	80%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (30)
Midtown Magic, *private balcony, gated parking	$27,872	$153	48%	2	2	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (114)
1890's Midtown Townhouse	$30,772	$124	65%	2	1.5	1	$47	❌	❌	❌	N / Y	⭐️ 5 (598)
Cozy Midtown Getaway Minutes From Downtown	$18,447	$64	63%	2	1	1	$115	❌	❌	❌	Y / Y	⭐️ 5 (56)
Your Cozy 2-Bedroom Midtown	$28,573	$116	62%	2	1	2	$102	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Heart of Midtown - The Dugout @ Willis St Retreat	$39,168	$186	54%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (57)
Rennovated Midtown Historic Flat with 2 Full Baths	$36,347	$170	56%	2	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (428)
Penthouse Loft with Private Roof Deck and Turret	$45,934	$167	74%	2	2	4	$100	❌	❌	❌	Y / Y	⭐️ 5 (144)
Lovely and Spacious Apartment in Heart of Midtown	$35,928	$188	49%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (156)
Fun & Cozy Henry Ford loft!	$8,111	$110	17%	2	1	1	$95	❌	❌	✅	N / Y	⭐️ 4.5 (12)
Historic Hazelwood Home in Central Detroit	$38,935	$131	80%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (21)
'Selah House' Cozy Lower Apartment	$25,907	$108	62%	2	1	2	$90	❌	❌	❌	N / Y	⭐️ 5 (35)
[2bd] -mins to Downtown!	$12,943	$38	75%	2	1	1	$150	❌	❌	❌	N / Y	⭐️ 4.5 (20)
Cozy & Charming Newly remodeled 2bdr Close Midtown	$33,192	$172	50%	2	1	1	$95	❌	❌	✅	N / N	⭐️ 4.5 (47)
Brand New - Spirit of Detroit Designer Apt	$34,126	$148	63%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
2bd Midtown Woodbridge Elegant Apt	$23,958	$81	77%	2	1	1	$45	❌	❌	❌	N / Y	⭐️ 5 (210)
Midtown Gem - SoundBooth @ Willis St Retreat	$28,791	$143	50%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (37)
Corporate Housing by MGM	$39,774	$134	77%	2	2	3	$102	❌	❌	❌	Y / Y	⭐️ 5 (18)
~Newly•Renovated•Spacious•2bd, mins to Downtown!~	$21,948	$65	79%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (53)
Charming Victorian Apt: Best Street in Detroit	$54,405	$180	82%	2	2	2	$70	❌	❌	❌	N / Y	⭐️ 5 (185)
“The Blue Hotel” - Retreat in the heart of Detroit	$25,189	$93	74%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
[2bd] -Quiet Stay! Just mins to Downtown!	$30,783	$141	52%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Lovely 2BD - Heart of Midtown	$37,399	$165	56%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.3 (26)
Luxury living near Midtown	$27,867	$95	73%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (49)
-Fully renovated 2bd unit, perfect for long stays!	$15,148	$50	70%	2	1	4	$175	❌	❌	✅	N / Y	⭐️ 4.8 (25)

Return Metrics

136.5% 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)	$8,923	$17,847	$26,771	$35,695	$44,619	$89,239	$267,717
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,000	$1,000	$1,000	$1,000	$1,000	$1,000	$1,000
Down Payment	$250	$250	$250	$250	$250	$250	$250
Property Appreciation	$37	$76	$115	$156	$199	$429	$1,784
Total Return	$10,211	$19,173	$28,137	$37,102	$46,068	$90,918	$270,751

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

136.5%

Cap Rate

720.65%

Return on Investment

137.26%

1732 W Bethune St 201 Detroit, Michigan, 48206

2 bed • 1 bath • 4 guests

Purchase Price

Est. $6/mo

Inquire about this property

Contact Agent

Detroit

Guide

Zoning

Market

Guide

Laws

Market Data

6776

Airbnb Investor Score

$8,923

Annual Profit

720.7%

Cap Rate

136.5%

Cash on Cash

$26,078

Annual Revenue

BNBCalc predicts this property will get $119 per night with 60% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

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.

$27,539

Avg annual revenue

60%

Avg occupancy rate

$119

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

$5k

$25k

$40k

$55k

$8,924

Profit

Revenue

$26,078

Operating Expenses

$17,070

Operating Income

$9,008

Mortgage & Taxes

$84

Profit (Cash Flow)

$8,924

$6,538

Cash Investment

Down Payment

$250

Renos & Furnishing

$6,250

Closing Costs

$38

Total

$6,538

DSCR Ratio

Strong

106.83

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

136.5%

Cap Rate

720.65%

Return on Investment

137.26%

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

$59

Deductible property tax

$12

Your total deduction

-$7,938

Your adjusted annual income

$150,000 - -$7,938 = $157,938

Taxes on $157,938 (30%)

$47,381

Your old tax bill

$45,000

Your new tax bill

$47,381

Estimated tax savings

-$2,381

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:

HOME_TYPE_UNKNOWN

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: HOME_TYPE_UNKNOWN

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: W08I005730S

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Northwestern High School with 4/10 star rating