BNBCalc Short Term Rental Investment Analysis 17450 Donnell Lake St, Vandalia, MI, 49095

3 bed • 1 bath • 1 guests • $530,000

BNB

Calc

Annual Revenue

$54,699

Profit (Cash Flow)

$28,661

Cap Rate

6.4%

Annual Revenue

$54,699

AirDNA projects $151/night at 48% occupancy ($26,472). Airbtics projects $288/night at 52% occupancy ($54,698). Airbtics predicts this property will perform in the 109% revenue percentile

BNB Calc projects a 52% occupancy rate, $288 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,031	$25,059	$38,626	$46,292
Occupancy	47%	58%	74%	82%
Nightly Rate	$91	$114	$138	$149

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Perfect Lake house Getaway	$37,717	$267	30%	3	1.5	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (47)
An Escape from City Life - Come to the Lake	$25,422	$127	53%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (116)
Waterfront Vandalia House w/ Dock on Donnell Lake!	$96,772	$469	56%	3	2	4	$187	❌	❌	❌	Y / Y	⭐️ 5 (30)
Four Elms Cottage	$53,819	$328	39%	3	2	3	$175	❌	✅	❌	Y / Y	⭐️ 4.5 (8)
Diamond Lake Lakehouse - Cassopolis, Michigan	$47,448	$245	52%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (85)
2 story house by Swiss Valley Ski lodge Jones, Mi	$28,316	$149	50%	3	1.5	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (130)
Bair Lake A-Frame, Amazing Views!	$42,390	$264	42%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 4.5 (111)
Vintage Romance Finds Cozy Charm at Depot Cottage	$24,142	$109	55%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (90)
Simonton Lake Vacation Rental	$133,839	$883	39%	3	2	3	$200	✅	✅	✅	Y / Y	⭐️ 0 (1)
Secluded forest retreat with view	$33,787	$148	62%	3	2.5	3	$50	❌	❌	✅	Y / Y	⭐️ 5 (91)
Cute 3 Bedroom Waterfront Cottage on Donnell Lake	$43,809	$260	43%	3	1	5	$100	❌	❌	✅	Y / Y	⭐️ 0 (2)
Spacious Diamond Lake rental with access	$66,768	$218	83%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (67)
3 bed 2 bath lake house, close to Notre Dame!	$38,813	$193	49%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
All Sports Lake with Private Theater and Game Room	$95,782	$558	40%	3	3	2	$350	✅	❌	❌	Y / Y	⭐️ 5 (6)
The Red Door Of Twin Lakes.	$46,836	$272	46%	3	1.5	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (17)
The Cottage on Heiner Hill	$38,930	$218	48%	3	1	3	$115	❌	❌	❌	Y / Y	⭐️ 5 (18)
Simonton Lake Bungalow, ND Campus, Aquatic Center	$34,585	$266	34%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)
Lakeshore Cottage🎣 🚣‍♂️Waterfront/Great Wi-fi	$54,249	$346	42%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (113)
Swan Inn. Waterfront home.	$59,746	$151	100%	3	2.5	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (70)
Comfy & Cozy Lakefront Cottage	$32,789	$162	51%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (105)
Sierra Lake House	$33,754	$151	56%	3	2	2	$85	✅	❌	✅	Y / Y	⭐️ 4.5 (50)
House on Round Lake	$74,930	$494	41%	3	3	2	$200	✅	✅	✅	Y / Y	⭐️ 4.5 (12)
Irish Retreat	$16,368	$172	26%	3	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (166)
Cozy Open-Concept Home 2.5 Miles From Notre Dame	$56,464	$440	35%	3	1.5	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (8)
All Season Family Fun Lakefront Cottage Retreat	$104,417	$440	60%	3	3	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (8)
Stone Lake Cottage Middlebury IN Boat Fish getaway	$44,064	$157	74%	3	3	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (222)
Sleeps 8 Relaxing Oasis 3mi to Notre Dame	$34,976	$156	60%	3	1.5	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (65)
CiCi's Cottage 1	$23,056	$103	59%	3	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (64)
Quite neighborhood near Notre Dame.	$84,491	$243	95%	3	1	7	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Renovated cozy home, short walk to Notre Dame	$32,668	$123	70%	3	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (126)
Luxury on the Lake Diamond LakeStunning Beauty	$52,625	$424	27%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (5)
Comfortable home in Jones, Mi Near Swiss Valley	$35,596	$169	56%	3	1.5	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (22)
Straight down the road from Notre Dame!	$42,133	$186	59%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (52)
Victorian Charm	$16,843	$69	56%	3	2	2	$100	❌	❌	✅	N / Y	⭐️ 4.5 (44)
Peaceful Lake-Front Home - Fenced Yard/Pets OK	$42,294	$157	73%	3	2	4	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Hillside Haven Lower Level	$95,200	$703	37%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Lakeshore Lodge	$85,654	$525	43%	3	3	2	$275	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Pleasant Lake Inlet Cottage Winter Retreat w/ Dome	$94,077	$378	68%	3	3	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (42)
Lakefront cottage in SW MI with private beach/Dock	$64,543	$366	48%	3	2	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (10)
Sister Lakes A-frame with Cedar Hot Tub	$79,687	$448	48%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (38)

Return Metrics

22.02% 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)	$28,661	$57,322	$85,983	$114,644	$143,305	$286,610	$859,832
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$424,000	$424,000	$424,000	$424,000	$424,000	$424,000	$424,000
Down Payment	$106,000	$106,000	$106,000	$106,000	$106,000	$106,000	$106,000
Property Appreciation	$15,900	$32,277	$49,145	$66,519	$84,415	$182,275	$756,449
Total Return	$574,561	$619,599	$665,128	$711,163	$757,720	$998,886	$2,146,281

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.02%

Cap Rate

6.39%

Return on Investment

38.23%

17450 Donnell Lake St Vandalia, Michigan, 49095

3 bed • 1 bath • 1 guests

Purchase Price

Est. $2,542/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

-$1,844

Annual Profit

6.4%

Cap Rate

22.0%

Cash on Cash

$54,699

Annual Revenue

BNBCalc predicts this property will get $288 per night with 52% occupancy, putting it in the top 109% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$53,744

Avg annual revenue

52%

Avg occupancy rate

$288

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

$15k

$55k

$95k

$135k

$28,661

Profit

Revenue

$54,699

Operating Expenses

$20,791

Operating Income

$33,908

Mortgage & Taxes

$5,247

Profit (Cash Flow)

$28,661

$130,150

Cash Investment

Down Payment

$106,000

Renos & Furnishing

$8,250

Closing Costs

$15,900

Total

$130,150

DSCR Ratio

Weak

0.95

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.02%

Cap Rate

6.39%

Return on Investment

38.23%

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

$25,154

Deductible property tax

$5,247

Your total deduction

$55,489

Your adjusted annual income

$150,000 - $55,489 = $94,511

Taxes on $94,511 (30%)

$28,353

Your old tax bill

$45,000

Your new tax bill

$28,353

Estimated tax savings

$16,647

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com