BNBCalc Short Term Rental Investment Analysis 22530 Argus, Detroit, MI 48219

3 bed • 2 bath • 9 guests • $89,900

BNB

Calc

Annual Revenue

$30,779

Profit (Cash Flow)

$7,033

Cap Rate

14.6%

Annual Revenue

$30,779

AirDNA projects $150/night at 42% occupancy ($23,010). Airbtics projects $159/night at 53% occupancy ($30,779). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $159 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,495	$30,713	$44,623	$66,843
Occupancy	41%	53%	66%	78%
Nightly Rate	$120	$153	$175	$224

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Message Us and Ask About Our Super Deal	$43,848	$150	72%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (75)
Cozy bungalow w/ backyard deck mins from HYW.	$22,703	$136	42%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Adorable 3 bedroom - large backyard - family fun	$23,244	$160	36%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (45)
Detroit Home with Hot tub Beautiful!	$22,748	$153	37%	3	2	1	$89	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Home Away from Home in Malvern Hill, Sleeps 8	$18,358	$132	38%	3	2	2	$0	❌	❌	❌	N / Y	⭐️ 4.4 (7)
Fantastic RedFORD \| 3BD/1.5BA Cozy Home	$37,893	$158	61%	3	2	3	$140	❌	❌	✅	Y / Y	⭐️ 4.6 (41)
Cozy 3 Bedroom Vacation Home	$21,523	$96	54%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
The Hazelton	$26,124	$170	38%	3	1	2	$155	✅	❌	❌	Y / Y	⭐️ 5 (40)
Cozy Hot Tub Destination (A quiet getaway)	$36,608	$104	83%	3	1	1	$80	❌	✅	❌	Y / Y	⭐️ 4.8 (184)
Detroit Luxury Home W/ Game Room	$33,871	$134	65%	3	1	2	$75	✅	❌	✅	Y / Y	⭐️ 4.8 (46)
Cozy 3-Bdrm 2 Fullbath 7Beds West side Detroit	$32,654	$168	52%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (7)
Fun Get Away \| Pefect for Short or Long Stays	$28,912	$154	44%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.6 (9)
The Colonial	$24,009	$125	50%	3	2	2	$50	❌	❌	❌	N / Y	⭐️ 5 (2)
Fun Get Away \| Perfect For Short or Long Stays	$31,423	$162	45%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (11)
Detroit Home w/ Pool & Yard, 15 Mi to Downtown!	$52,809	$224	60%	3	1	2	$207	✅	❌	❌	Y / N	⭐️ 3.5 (8)
Designer home - Near Beau · Professional designer	$34,097	$121	75%	3	1	3	$145	❌	❌	❌	Y / Y	⭐️ 4.7 (52)
Amazing Stay \| 2 Full Bathrooms \| Mid / Long Stay	$42,273	$154	75%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
The Colonial	$25,493	$116	57%	3	2	2	$50	❌	❌	❌	N / Y	⭐️ 5 (6)
New! EV Charger \| King Bed \| WIFI \| Projector	$63,405	$284	61%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Picture Perfect Bachelorette Pad Detroit	$36,234	$180	55%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (159)
The Unlimited Experience 1	$31,923	$168	49%	3	2	1	$150	❌	❌	✅	N / Y	⭐️ 5 (81)
3 BR home; near Beaumont Hospital FH	$29,626	$103	78%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (68)
Michigan Fan Ranch Home	$26,491	$94	77%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
3bdrm \| 3full bath \| ideal for long-term stay	$18,440	$149	33%	3	3	5	$100	❌	❌	✅	Y / Y	⭐️ 3.5 (4)
Comfy Cozy Treat	$38,649	$176	60%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)
Beautiful brick Colonial In Detroit Suburbs.	$36,673	$200	47%	3	2	7	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Upscale Calm with Cozy Fireplace	$37,412	$177	55%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (14)
Farmington Hills 3 bedroom home	$26,966	$101	63%	3	1	3	$167	❌	❌	❌	Y / Y	⭐️ 4.7 (36)
Detroit/Redford Mi Home	$16,372	$98	42%	3	2	1	$75	❌	✅	✅	Y / Y	⭐️ 4.8 (4)
Cheerful 3 bedroom home with deck and fenced yard	$70,272	$400	48%	3	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Detroit History House	$28,870	$85	91%	3	1	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (22)
Ravishing Detroit Home, Just Mins From Local Fwys	$27,949	$92	83%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (57)
Motown Oasis \| Modern 3 Bedroom Private Home	$67,194	$225	81%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (3)
Fun House with Pool Table	$31,618	$163	53%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (32)
Classic and comfortable in Metro Detroit	$48,736	$175	74%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (36)

Return Metrics

24.1% 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)	$7,033	$14,066	$21,100	$28,133	$35,167	$70,334	$211,003
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$71,920	$71,920	$71,920	$71,920	$71,920	$71,920	$71,920
Down Payment	$17,980	$17,980	$17,980	$17,980	$17,980	$17,980	$17,980
Property Appreciation	$2,697	$5,474	$8,336	$11,283	$14,318	$30,918	$128,310
Total Return	$99,630	$109,441	$119,336	$129,317	$139,386	$191,152	$429,214

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.1%

Cap Rate

14.56%

Return on Investment

36.37%

22530 Argus Detroit, MI, 48219

3 bed • 2 bath • 9 guests

Purchase Price

Est. $431/mo

This property is for sale!

Contact Agent

Detroit

Guide

Zoning

Market

Guide

Laws

Market Data

153

Airbnb Investor Score

$7,033

Annual Profit

14.6%

Cap Rate

24.1%

Cash on Cash

$30,779

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $150/night at 42% occupancy.Projected nightly rate is $159/night at 53% occupancy.

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.

$32,013

Avg annual revenue

53%

Avg occupancy rate

$159

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

$30k

$50k

$70k

$7,033

Profit

Revenue

$30,779

Operating Expenses

$17,681

Operating Income

$13,098

Mortgage & Taxes

$6,064

Profit (Cash Flow)

$7,033

$29,177

Cash Investment

Down Payment

$17,980

Renos & Furnishing

$8,500

Closing Costs

$2,697

Total

$29,177

DSCR Ratio

Strong

2.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.1%

Cap Rate

14.56%

Return on Investment

36.37%

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

$4,267

Deductible property tax

$890

Your total deduction

$3,046

Your adjusted annual income

$150,000 - $3,046 = $146,954

Taxes on $146,954 (30%)

$44,086

Your old tax bill

$45,000

Your new tax bill

$44,086

Estimated tax savings

$914

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: -