BNBCalc Short Term Rental Investment Analysis 17563 Ardmore St, Detroit, MI 48235

3 bed • 2 bath • 9 guests • $159,000

BNB

Calc

Annual Revenue

$29,698

Profit (Cash Flow)

$1,432

Cap Rate

7.6%

Annual Revenue

$29,698

AirDNA projects $173/night at 47% occupancy ($29,697). Airbtics projects $152/night at 54% occupancy ($29,979). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 47% occupancy rate, $173 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,888	$30,050	$45,372	$63,620
Occupancy	42%	54%	65%	81%
Nightly Rate	$117	$144	$180	$201

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Home Away from Home	$51,252	$183	69%	3	2	2	$175	❌	❌	❌	N / N	⭐️ 5 (15)
Cozy 3 Bedroom space with add’l parking/ patio.	$23,794	$160	39%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Stylish luxury 3 bedroom home	$25,011	$180	31%	3	3	1	$200	❌	✅	✅	Y / Y	⭐️ 4.5 (20)
Stylish Detroit, 3 bedroom, 5 bed, office, bar.	$30,126	$134	58%	3	3	2	$80	❌	❌	✅	Y / Y	⭐️ 4.7 (62)
Sprawling Brick Colonial for 6 near Detroit, BHam	$26,501	$149	44%	3	3	2	$500	✅	❌	✅	Y / Y	⭐️ 4.7 (9)
Cozy bungalow w/ backyard deck mins from HYW.	$22,703	$136	42%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Beautiful Home away from Home!	$27,832	$242	30%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Adorable 3 bedroom - large backyard - family fun	$23,244	$160	36%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (43)
Cozy 3 bedroom home with finished basement.	$33,727	$107	81%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (60)
Gorgeous Home Away from Home - Mins to Dwtn Det	$39,835	$182	58%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (168)
Cozy 3-Bdrm 2 Fullbath 7Beds West side Detroit	$32,654	$168	52%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (6)
Big Central 3 BR Townhouse+ Office + Basement	$29,396	$148	50%	3	2	3	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
The Corner Bungalow	$67,824	$184	100%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (46)
Eclectic 3 BD/3 BA Home Pool Now Open!	$50,632	$209	62%	3	3	3	$325	✅	❌	✅	Y / Y	⭐️ 5 (43)
Ferndale Gem, Walk to Stores & Restaurants!	$44,430	$201	53%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (13)
"Gorgeous New Detroit”	$22,802	$197	31%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Beautifully Renovated Detroit Home	$40,537	$165	67%	3	2	3	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Cozy Hot Tub Destination (A quiet getaway)	$36,608	$104	83%	3	1	1	$80	❌	✅	❌	Y / Y	⭐️ 4.8 (171)
Family-Friendly, Multi-Day Sale, <15 mins Downtown	$34,121	$139	60%	3	1	1	$122	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
Art House Detroit	$38,202	$192	48%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (3)
2 King Beds \| Peaceful \| Perfect For Gathering	$19,699	$138	39%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Amazing 3 bed home blocks from downtown Ferndale!	$43,042	$168	70%	3	3	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Magnolia Suite	$28,136	$83	89%	3	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (214)
Modern & Cozy near Downtown Detroit & Royal Oak!	$31,330	$127	63%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (61)
Newly Renovated Tudor - 3 Bedroom / 1 Bath	$22,148	$85	68%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (286)
Contemporary house one mile from downtown!	$34,153	$109	82%	3	1	3	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Ferndale’s Finest, walk to town	$80,445	$367	59%	3	2	5	$125	❌	❌	❌	Y / Y	⭐️ 5 (39)
The Colonial	$24,009	$125	50%	3	2	2	$50	❌	❌	❌	N / Y	⭐️ 5 (2)
Charming and Stylish Gem	$31,490	$115	68%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (64)
Comfy & cozy stay2	$21,818	$85	65%	3	1	2	$78	❌	❌	❌	N / N	⭐️ 4.6 (62)
Cozy & newly remodeled open floor plan with 3bdrms	$22,555	$118	45%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Cozy 3 Bedroom Vacation Home	$21,523	$96	54%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
Downtown Ferndale- Eclectic Sportsclub & Arcade	$25,118	$141	41%	3	1	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (40)
3bdrm \| 3full bath \| ideal for long-term stay	$18,440	$149	33%	3	3	5	$100	❌	❌	✅	Y / Y	⭐️ 3.5 (4)
Da Trap BNB Lower	$20,178	$118	42%	3	1	1	$125	❌	❌	✅	N / N	⭐️ 3.8 (13)
Nice cozy family-sized home in quiet neighborhood	$28,234	$125	57%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
The Unlimited Experience 1	$31,923	$168	49%	3	2	1	$150	❌	❌	✅	N / Y	⭐️ 5 (80)
Home away from Home	$26,632	$102	55%	3	2	1	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
The Colonial	$25,493	$116	57%	3	2	2	$50	❌	❌	❌	N / Y	⭐️ 5 (4)

Return Metrics

3.17% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,431	$2,863	$4,294	$5,726	$7,158	$14,316	$42,948
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$127,200	$127,200	$127,200	$127,200	$127,200	$127,200	$127,200
Down Payment	$31,800	$31,800	$31,800	$31,800	$31,800	$31,800	$31,800
Property Appreciation	$4,770	$9,683	$14,743	$19,955	$25,324	$54,682	$226,934
Total Return	$165,201	$171,546	$178,038	$184,682	$191,482	$227,998	$428,883

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.17%

Cap Rate

7.64%

Return on Investment

17.22%

17563 Ardmore St Detroit, MI, 48235

3 bed • 2 bath • 9 guests

Purchase Price

Est. $763/mo

This property is for sale!

Contact Agent

Detroit

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$1,431

Annual Profit

7.6%

Cap Rate

3.2%

Cash on Cash

$29,698

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $173/night at 47% occupancy ($29,697.98). Airbtics projects $152/night at 54% occupancy ($29,979).

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$31,797

Avg annual revenue

54%

Avg occupancy rate

$152

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

$35k

$60k

$80k

$1,432

Profit

Revenue

$29,698

Operating Expenses

$17,541

Operating Income

$12,157

Mortgage & Taxes

$10,726

Profit (Cash Flow)

$1,432

$45,070

Cash Investment

Down Payment

$31,800

Renos & Furnishing

$8,500

Closing Costs

$4,770

Total

$45,070

DSCR Ratio

Acceptable

1.13

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.17%

Cap Rate

7.64%

Return on Investment

17.22%

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

$7,546

Deductible property tax

$1,574

Your total deduction

$34,901

Your adjusted annual income

$150,000 - $34,901 = $115,099

Taxes on $115,099 (30%)

$34,530

Your old tax bill

$45,000

Your new tax bill

$34,530

Estimated tax savings

$10,470

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: -