23102 Argyle St Novi, MI, 48374
4 bed β’ 3 bath β’ 12 guests
Est. $21/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$49,156
Annual Profit
1149.9%
Cap Rate
418.7%
Cash on Cash
$72,559
Annual Revenue
This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
AirDNA projects $260/night at 58% occupancy ($55,078.79). Airbtics projects $301/night at 66% occupancy ($72,559).
Top 51% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$69,837
Avg annual revenue
66%
Avg occupancy rate
$301
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$85k
$115k
Sign up to see the data on 10 all comparables
$49,157
Profit
Revenue
$72,559
Operating Expenses
$23,113
Operating Income
$49,447
Mortgage & Taxes
$290
Profit (Cash Flow)
$49,157
$11,739
Cash Investment
Down Payment
$860
Renos & Furnishing
$10,750
Closing Costs
$129
Total
$11,739
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
418.74%
Cap Rate
1,149.92%
STR Tax Calculator (USA)
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
$204
Deductible property tax
$43
Your total deduction
-$45,018
Your adjusted annual income
$150,000 - -$45,018 = $195,018
Taxes on $195,018 (30%)
$58,505
Your old tax bill
$45,000
Your new tax bill
$58,505
Estimated tax savings
-$13,505
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: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -