BNBCalc Short Term Rental Investment Analysis 23392 Atikwa Trail, Howard City, MI, 49329

3 bed • 1 bath • 9 guests • $287,000

BNB

Calc

Annual Revenue

$48,588

Profit (Cash Flow)

$9,232

Cap Rate

10.0%

Annual Revenue

$48,588

AirDNA projects $219/night at 42% occupancy ($33,595). Airbtics projects $251/night at 54% occupancy ($49,505). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 53% occupancy rate, $251 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,060	$44,838	$70,963	$106,294
Occupancy	40%	50%	65%	85%
Nightly Rate	$207	$237	$285	$325

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Croton Hardy Cottage-w/hot tub	$39,458	$233	45%	3	2	2	$180	❌	✅	✅	Y / Y	⭐️ 5 (80)
Lakeside Lookout	$49,277	$292	40%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (6)
Dream Catcher Log Cabin:Embrace Nature’s Beauty	$120,408	$600	53%	3	2.5	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (133)
Nice cottage on beautiful Big Whitefish Lake!	$51,200	$282	43%	3	1	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (6)
Cozy Cottage on Hess Lake (Hot Tub)	$42,274	$210	55%	3	1	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (64)
Hess Lake Retreat	$40,843	$249	43%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (47)
Cozy 3 bedroom cottage on all-sports Cowden Lake!	$67,073	$332	48%	3	2	3	$260	❌	❌	❌	Y / Y	⭐️ 5 (15)
Lake Retreat w/ Fire Pit: Pierson Paradise!	$103,655	$325	85%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (13)
Cozy Stone House & Pub w/20 acres of outdoor fun	$28,502	$242	32%	3	1.5	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (18)
Mitch's Riverbend Paradise Newago Muskegon River!	$42,698	$255	44%	3	1	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (16)
Relaxing Newaygo Home	$23,430	$85	73%	3	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (124)
Pet-Friendly Stanwood Sanctuary w/ Fire Pit!	$46,827	$161	77%	3	2	2	$145	✅	✅	✅	Y / Y	⭐️ 5 (42)
Tranquil Jewel: Arcade, King Suits, Hot Tub, Decks	$77,715	$212	96%	3	3.5	1	$200	✅	✅	❌	Y / Y	⭐️ 5 (72)
Apres Overlook	$69,609	$526	36%	3	3	2	$300	❌	✅	✅	Y / Y	⭐️ 5 (19)
Very Private and beautiful Lost Canyon home! No s	$29,734	$213	37%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (38)
Gottaway Lake House	$45,975	$139	86%	3	1	2	$100	❌	❌	✅	N / Y	⭐️ 5 (49)
Lakehaven Croton Cottage	$41,565	$213	50%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (110)
2 Lakefront Cottages: Docks, Kayaks, Bikes, BBQ	$90,096	$251	96%	3	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (11)
Gorgeous Home on All Sports Cowden Lake!	$53,674	$388	37%	3	2.5	3	$235	❌	❌	❌	Y / Y	⭐️ 5 (25)
Holiday Haus-Spring into Relaxation on the Shores	$48,509	$306	41%	3	2.5	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (42)
3 BD, 2 Bth, Lake, Beach, Hot Tub, Dock, Fire Pit	$66,644	$260	65%	3	2	4	$150	❌	✅	❌	Y / Y	⭐️ 5 (27)
Family Love Resort	$44,982	$283	36%	3	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (4)
Secluded getaway Screened in porch with hot tub	$48,799	$199	67%	3	2	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (50)
Rustic Chalet Retreat w/ Hot Tub	$35,652	$166	53%	3	1.5	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (62)
Tranquil Lakefront Cottage with Hot Tub	$56,379	$247	62%	3	2	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (46)
Modern Retreat with Hot Tub, Golf, & Lake Access	$35,438	$221	43%	3	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (41)
Lakefront Cottage w/NEW dock, fire pit & grill	$31,011	$213	35%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (37)
Muskegon River View Place	$22,032	$137	41%	3	1	3	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Lakefront Emerald Cove \| 3BR/2BA \| Sleeps 10	$65,489	$230	77%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (28)
Cabin 3 on Robinson Lake (Millers Resort)	$31,313	$159	50%	3	1	2	$75	❌	❌	❌	N / N	⭐️ 0 (2)
Brookside Retreat	$34,936	$185	51%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (38)
Pickerel Lake Waterfront Cottage - with Kayaks!	$34,038	$150	62%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Sunrise Cottage Lake front with connecting River	$39,564	$185	57%	3	1.5	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (13)
Lincoln Lake Cottage & Tiki Bar / Hot Tub	$82,283	$298	73%	3	2	2	$219	❌	✅	✅	Y / Y	⭐️ 5 (68)
Cozy Cabin on Croton Pond	$87,918	$250	94%	3	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (104)
Fire pit\|Fire place\|Sandy Beach\|Cozy cottage	$43,682	$217	55%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
River Run Retreat- new home on the Muskegon!	$62,012	$298	56%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (38)

Return Metrics

12.43% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,231	$18,463	$27,695	$36,927	$46,159	$92,318	$276,954
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$229,600	$229,600	$229,600	$229,600	$229,600	$229,600	$229,600
Down Payment	$57,400	$57,400	$57,400	$57,400	$57,400	$57,400	$57,400
Property Appreciation	$8,610	$17,478	$26,612	$36,021	$45,711	$98,704	$409,624
Total Return	$304,841	$322,941	$341,308	$359,948	$378,870	$478,022	$973,578

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.43%

Cap Rate

9.96%

Return on Investment

27.82%

23392 Atikwa Trail Howard City, Michigan, 49329

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,377/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$9,231

Annual Profit

10.0%

Cap Rate

12.4%

Cash on Cash

$48,588

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $219/night at 42% occupancy.Projected nightly rate is $251/night at 54% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$50,509

Avg annual revenue

54%

Avg occupancy rate

$251

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

$20k

$55k

$85k

$120k

$9,232

Profit

Revenue

$48,588

Operating Expenses

$19,996

Operating Income

$28,592

Mortgage & Taxes

$19,360

Profit (Cash Flow)

$9,232

$74,260

Cash Investment

Down Payment

$57,400

Renos & Furnishing

$8,250

Closing Costs

$8,610

Total

$74,260

DSCR Ratio

Strong

1.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.43%

Cap Rate

9.96%

Return on Investment

27.82%

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

$13,621

Deductible property tax

$2,841

Your total deduction

$20,339

Your adjusted annual income

$150,000 - $20,339 = $129,661

Taxes on $129,661 (30%)

$38,898

Your old tax bill

$45,000

Your new tax bill

$38,898

Estimated tax savings

$6,102

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