BNBCalc Short Term Rental Investment Analysis 2700 Shimmons Rd 135, Auburn Hills, MI 48326

3 bed • 2 bath • 9 guests • $65,000

BNB

Calc

Annual Revenue

$39,096

Profit (Cash Flow)

$15,949

Cap Rate

31.3%

Annual Revenue

$39,096

AirDNA projects $223/night at 48% occupancy ($39,095). Airbtics projects $262/night at 59% occupancy ($56,459). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 48% occupancy rate, $223 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,583	$45,342	$65,105	$163,787
Occupancy	52%	64%	70%	73%
Nightly Rate	$148	$181	$241	$599

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Corp/Family Townhome DT Auburn Hills	$49,951	$185	68%	3	3	1	$135	✅	❌	❌	Y / Y	⭐️ 5 (29)
Cozy Downtown Rochester Cottage	$39,492	$158	64%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (244)
Cozy Auburn Hills Bungalow near Oakland University	$24,580	$146	46%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Shiny and comfortable Oakland House/ 3 car drivewa	$24,420	$134	43%	3	1	2	$160	❌	❌	❌	N / Y	⭐️ 4.7 (140)
Aesthetic ranch style home with modern furnishings	$77,837	$287	71%	3	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (110)
Luxurious Bloomfield Hills Oasis w/ Pool & Spa!	$152,212	$538	75%	3	3	3	$207	✅	✅	❌	Y / Y	⭐️ 5 (8)
Liz's Lakefront Home	$134,996	$687	53%	3	3	4	$175	❌	❌	✅	Y / Y	⭐️ 5 (26)
In the Mix!	$34,451	$136	65%	3	1	2	$225	❌	❌	❌	Y / Y	⭐️ 3.6 (3)
The Lodge! Downtown Rochester's Retreat	$49,603	$641	19%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (8)
Cheerful three bedroom ranch home in Rochester.	$39,239	$151	71%	3	1	6	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
Spacious Family Rental Near Great Lakes Crossing	$48,935	$181	70%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (145)
Cozy Farmhouse With Large Fenced-in Yard	$37,562	$172	55%	3	2	5	$190	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Lake Life - Peaceful and Quiet	$64,163	$196	85%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (44)
inviting, cozy home with many area amenities	$34,719	$186	51%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (163)
AutoManiac spot in the heart of Pontiac/3 beds 2 b	$30,966	$133	58%	3	2	2	$160	❌	❌	❌	N / Y	⭐️ 4.7 (106)

Return Metrics

68.01% 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)	$15,948	$31,897	$47,845	$63,794	$79,742	$159,485	$478,457
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$52,000	$52,000	$52,000	$52,000	$52,000	$52,000	$52,000
Down Payment	$13,000	$13,000	$13,000	$13,000	$13,000	$13,000	$13,000
Property Appreciation	$1,950	$3,958	$6,027	$8,158	$10,352	$22,354	$92,772
Total Return	$82,898	$100,855	$118,872	$136,952	$155,095	$246,840	$636,229

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

68.01%

Cap Rate

31.28%

Return on Investment

79.04%

2700 Shimmons Rd 135 Auburn Hills, MI, 48326

3 bed • 2 bath • 9 guests

Purchase Price

Est. $312/mo

This property is for sale!

Contact Agent

421

Airbnb Investor Score

$15,948

Annual Profit

31.3%

Cap Rate

68.0%

Cash on Cash

$39,096

Annual Revenue

BNBCalc predicts this property will get $262 per night with 59% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

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

$56,208

Avg annual revenue

59%

Avg occupancy rate

$262

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

$65k

$110k

$155k

$15,949

Profit

Revenue

$39,096

Operating Expenses

$18,762

Operating Income

$20,333

Mortgage & Taxes

$4,385

Profit (Cash Flow)

$15,949

$23,450

Cash Investment

Down Payment

$13,000

Renos & Furnishing

$8,500

Closing Costs

$1,950

Total

$23,450

DSCR Ratio

Strong

4.64

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

68.01%

Cap Rate

31.28%

Return on Investment

79.04%

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

$3,085

Deductible property tax

$643

Your total deduction

-$8,336

Your adjusted annual income

$150,000 - -$8,336 = $158,336

Taxes on $158,336 (30%)

$47,501

Your old tax bill

$45,000

Your new tax bill

$47,501

Estimated tax savings

-$2,501

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

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: -