BNBCalc Short Term Rental Rental Arbitrage Analysis 235 Sunset Rd

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$86,051

Profit (Cash Flow)

$28,917

Cash on Cash Return

336.2%

Annual Revenue

$86,051

AirDNA projects $459/night at 50% occupancy ($83,823). Airbtics projects $380/night at 62% occupancy ($86,051). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $380 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,816	$99,163	$133,140	$152,443
Occupancy	46%	70%	73%	77%
Nightly Rate	$246	$378	$476	$515

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downtown Central Ann Arbor - Garden Flat	$62,052	$218	70%	3	1	1	$89	❌	❌	❌	N / Y	⭐️ 4.9 (211)
Charming Ann Arbor Home Downtown, Hospital & UofM!	$55,800	$303	49%	3	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
Spacious 3-bedroom home near downtown - Water Hill	$84,484	$492	46%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (8)
Luxurious & Cozy A2 Home, Near UofM, Parks, Dwntn	$85,931	$324	71%	3	1	20	$75	❌	❌	✅	Y / Y	⭐️ 5 (17)
Walk everywhere, downtown and campus.	$125,870	$730	46%	3	1	3	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
#TheNorthside - Near Kerrytown/Huron River	$110,678	$432	70%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
An Art Lover's House in the Heart of Kerrytown	$70,274	$487	38%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (34)
Peaceful Downtown Ann Arbor Home	$42,788	$150	74%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (173)
Charmer in Awesome Location	$70,124	$227	76%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (296)
Kerrytown Entire Duplex	$154,304	$446	88%	3	2	1	$149	❌	❌	❌	N / Y	⭐️ 5 (32)

Return Metrics

336.24% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$28,916	$57,833	$86,750	$115,667	$144,583	$289,167	$867,503
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$28,916	$57,833	$86,750	$115,667	$144,583	$289,167	$867,503

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

336.24%

Payback Period Days

108

Return on Investment

336.24%

235 Sunset Rd Ann Arbor, Michigan, 48103-2911

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,829

Zestimate

Ann Arbor

Zoning

Laws

$86,051

Annual Revenue

BNBCalc predicts this property will get $380 per night with 62% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$86,230

Avg annual revenue

62%

Avg occupancy rate

$380

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

$40k

$80k

$115k

$155k

$28,917

Profit

Revenue

$86,051

Operating Expenses

$23,187

Operating Income

$62,865

Net Effective Rent

$33,948

Profit (Cash Flow)

$28,917

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

336.24%

Payback Period Days

108