BNBCalc Short Term Rental Investment Analysis 200 W Franklin St, East Tawas, MI 48730

3 bed • 3 bath • 9 guests • $350,000

BNB

Calc

Annual Revenue

$35,955

Profit (Cash Flow)

-$6,009

Cap Rate

5.0%

Annual Revenue

$35,955

AirDNA projects $214/night at 46% occupancy ($35,954). Airbtics projects $212/night at 57% occupancy ($44,136). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 46% occupancy rate, $214 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,134	$36,167	$71,702	$96,382
Occupancy	43%	48%	77%	86%
Nightly Rate	$172	$195	$246	$297

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Just Breathe!	$42,797	$266	42%	3	2	2	$80	❌	❌	❌	N / Y	⭐️ 4.9 (70)
Cabin on Lake Huron with beautiful views & Dock	$54,938	$319	45%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (49)
Cheerful 3 Bedroom Cottage near Lake Huron.	$35,218	$171	53%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (99)
Family Fun Spacious inside & outside	$26,671	$137	47%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (81)
East Tawas Apartment Near Lake Huron & Downtown!	$54,992	$347	40%	3	2	2	$146	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Debbie's Peaceful Place	$31,908	$195	44%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (23)
Fun at the Beach Private Home	$37,813	$159	58%	3	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (129)
Hip Downtown Cottage - Walk to Beach, Pier, Dining	$29,401	$255	30%	3	2	4	$104	❌	❌	❌	Y / Y	⭐️ 5 (27)
Main Street Beach House	$24,389	$130	36%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (1)
Tawas Lake Beach Cottage	$50,947	$174	80%	3	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.9 (20)
Riverfront. 3-Bedroom, 2-Bath.	$62,904	$194	86%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (25)
Centrally located to beach/shopping/restaurants	$79,266	$211	99%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (55)
Perfect central located home which includes garage	$66,984	$204	86%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.2 (5)
Lincoln Street Retreat	$37,201	$193	48%	3	1	2	$90	❌	❌	❌	N / N	⭐️ 4.7 (18)
Huron Earth	$68,110	$238	75%	3	1	1	$100	❌	❌	✅	N / Y	⭐️ 4.9 (38)

Return Metrics

-6.73% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,009	-$12,018	-$18,028	-$24,037	-$30,046	-$60,093	-$180,281
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$354,490	$359,296	$364,426	$369,890	$375,699	$410,276	$669,260

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.73%

Cap Rate

5.02%

Return on Investment

8.88%

200 W Franklin St East Tawas, MI, 48730

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,679/mo

This property is for sale!

Contact Agent

-16

Airbnb Investor Score

-$6,009

Annual Profit

5.0%

Cap Rate

-6.7%

Cash on Cash

$35,955

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $214/night at 46% occupancy.Projected nightly rate is $212/night at 57% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$46,902

Avg annual revenue

57%

Avg occupancy rate

$212

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

$40k

$60k

$80k

-$6,009

Profit

Revenue

$35,955

Operating Expenses

$18,354

Operating Income

$17,601

Mortgage & Taxes

$23,610

Profit (Cash Flow)

-$6,009

$89,250

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$8,750

Closing Costs

$10,500

Total

$89,250

DSCR Ratio

Weak

0.75

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.73%

Cap Rate

5.02%

Return on Investment

8.88%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$41,891

Your adjusted annual income

$150,000 - $41,891 = $108,109

Taxes on $108,109 (30%)

$32,433

Your old tax bill

$45,000

Your new tax bill

$32,433

Estimated tax savings

$12,567

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: No

Heating:

Pool: No

Fireplaces: -

Basement: No

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: -