BNBCalc Short Term Rental Cohost Analysis 3294 Blue Star Highway, Saugatuck, MI

2 bed • 1 bath • 6 guests • $319,100

BNB

Calc

Report by:

Live Suites

Account Manager at LiveSuites

231-283-6700

dstek@livesuites.com

livesuites.com

Owner income

$42,707

Per year

This Airbnb could earn an additional

$4,214

Per month vs a Long-Term Rental

Annual Revenue range

$61,853 - $108,446

Annual Revenue

$61,010

AirDNA projects $330/night at 56% occupancy ($67,497). Airbtics projects $261/night at 64% occupancy ($61,010). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $261 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,643	$61,853	$90,509	$108,446
Occupancy	56%	64%	76%	81%
Nightly Rate	$194	$259	$316	$354

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern, Chic Adult Only, steps from DT on hill	$70,807	$293	65%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (55)
Pure Michigan Brown Cottage Retreat LGBTQ Friendly	$36,774	$154	59%	2	1	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (263)
Charming Rose Cottage	$57,026	$188	82%	2	1	2	$50	❌	✅	❌	Y / Y	⭐️ 5 (74)
Maple Ridge Cottage	$45,349	$149	81%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (308)
Haven Suites Saugatuck-The Getaway Suite	$54,422	$198	73%	2	1	1	$125	❌	❌	❌	N / Y	⭐️ 5 (51)
Saugatuck Retreat in Historic Downtown!	$38,195	$188	54%	2	2	2	$103	❌	❌	❌	N / Y	⭐️ 4.5 (87)
Pure Michigan Green Cottage Retreat LGBTQ Friendly	$54,522	$178	78%	2	1	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (304)
Nightingale	$45,522	$196	62%	2	1	1	$85	❌	✅	❌	Y / Y	⭐️ 5 (231)
Nook on North - Walk to town!	$88,594	$419	57%	2	2	4	$145	❌	❌	✅	Y / Y	⭐️ 5 (34)
Cozy Log Cabin \| Romantic Stay \| Walk to Saugatuck	$91,678	$266	91%	2	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (142)
Singapore Stable	$44,400	$208	57%	2	1	1	$140	❌	✅	❌	Y / Y	⭐️ 5 (162)
Pure Michigan! Blue Cottage Retreat LGBTQ Friendly	$45,910	$152	76%	2	1	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (343)
Pure Michigan! Red Cottage Retreat LGBTQ Friendly	$35,419	$156	56%	2	1	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (305)
A Step Away: Close to Town+River+Nature Preserve	$88,056	$294	80%	2	1	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (68)
CHARMING COTTAGE ON GOSHORN CREEK	$90,974	$338	71%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (85)
Downtown; Hot Tub-Dogs OK-Sleeps 6	$86,459	$314	74%	2	2	2	$160	❌	✅	✅	Y / Y	⭐️ 5 (130)
WE DISENFECT, FP, POOL , WALK TO WATER/TOWN, PETS	$86,118	$352	63%	2	2	2	$185	✅	❌	✅	Y / Y	⭐️ 5 (49)
2BR Lakeview \| Balcony \| Fireplace \| Washer/Dryer	$29,515	$259	30%	2	2	2	$179	❌	❌	❌	Y / Y	⭐️ 5 (72)
Mason Street Loft	$39,697	$240	44%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (44)
Modern condo in Downtown Saugatuck with waterview.	$34,629	$122	68%	2	2	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (184)
Summer Dates OPEN	$112,508	$333	89%	2	1.5	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (84)
2 King BRs-Downtown-Couples Getaway!	$41,623	$302	37%	2	2.5	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (34)
Butler`s Landing: Hot Tub, Pet Friendly, Downtown	$44,482	$259	45%	2	1.5	1	$167	❌	✅	✅	Y / Y	⭐️ 4.5 (41)
Art-House on Groshorn Creek	$87,521	$373	63%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (34)
Dog-Friendly Condo Above Art Gallery!	$97,546	$454	57%	2	2	1	$158	❌	❌	✅	Y / Y	⭐️ 5 (15)
Birds Nest \| 2BR \| Downtown Saugatuck	$56,564	$176	86%	2	1.5	3	$145	✅	❌	❌	Y / Y	⭐️ 5 (23)
Cozy home w/ great backyard & walkable to downtown	$57,593	$260	56%	2	2	1	$179	❌	❌	❌	Y / Y	⭐️ 5 (11)
Four Generations	$91,797	$315	78%	2	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (27)
Cozy getaway in Downtown Douglas.	$51,974	$181	78%	2	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (68)
Saugatuck - 2 Bedroom - Sleeps 6	$26,133	$210	34%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Walk downtown or enjoy deck, hot tub and wet bar	$57,986	$320	49%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4 (16)
Beach inspired, Downtown at end of quiet St.	$73,031	$248	79%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (117)
The Loft - Pet Friendly!	$113,731	$486	63%	2	2	3	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (30)
Harborview Condo	$56,128	$286	52%	2	2	2	$115	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
The Hideaway, Pet Friendly!	$70,930	$281	68%	2	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (85)
Butler Street Flats (B)	$66,820	$244	74%	2	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Corner Cottage, Saugatuck	$38,796	$200	53%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Dog Days of Summer Cottage	$71,780	$324	60%	2	1	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (218)
Aspen Perch - A Bright Airy Nature Retreat!	$52,655	$209	68%	2	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (68)
Cute Cottage in Downtown Saugatuck with Water view	$83,267	$319	70%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (74)

3294 Blue Star Hwy Saugatuck, Michigan, 49453

2 bed • 1 bath • 6 guests

Inquire about this property

Contact Live

Account Manager at LiveSuites

$61,010

Annual Revenue

BNBCalc predicts this property will get $261 per night with 64% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$62,923

Avg annual revenue

64%

Avg occupancy rate

$261

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

$55k

$85k

$115k

$12,202

Profit

Revenue

$61,010

Cleaning

$7,901

Cohost commission

$12,202

Owner payout

$42,707

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

1.18 sqft

Year built:

1948

Size:

864 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air, Electric, Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 1.18 sqft

Building area: 864 sqft

Garage: No

Heating: Forced air, electric, gas

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central

View: -

Parking: -

Amenities: Dishwasher, Dryer, Garbage disposal, Range / Oven, Refrigerator, Washer

Price per square foot: $374

Lot Info

Zoning: -

Land Use: -

Parcel Number: 2001003800

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $250,600

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $323,400

Schools

Elementary School: Douglas Elementary School with 6/10 star rating
Middle School: Saugatuck Middle School with 6/10 star rating
High School: Saugatuck High School with 7/10 star rating