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

2 bed • 1 bath • 4 guests • $323,400

BNB

Calc

Report by:

Live Suites

Account Manager at LiveSuites

231-283-6700

dstek@livesuites.com

livesuites.com

Owner income

$44,372

Per year

This Airbnb could earn an additional

$4,412

Per month vs a Long-Term Rental

Annual Revenue range

$62,536 - $109,492

Annual Revenue

$63,388

AirDNA projects $321/night at 55% occupancy ($64,483). Airbtics projects $267/night at 65% occupancy ($63,388). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $267 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,282	$62,536	$92,024	$109,492
Occupancy	56%	66%	75%	81%
Nightly Rate	$202	$254	$326	$358

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nook on North - Walk to town!	$84,820	$401	57%	2	2	4	$145	❌	❌	✅	Y / Y	⭐️ 5 (35)
Charming Rose Cottage	$58,810	$196	81%	2	1	2	$50	❌	✅	❌	Y / Y	⭐️ 5 (87)
Maple Ridge Cottage	$46,007	$151	81%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (320)
Cozy Log Cabin \| Romantic Stay \| Walk to Saugatuck	$88,651	$259	90%	2	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (159)
Modern, Chic Adult Only, steps from DT on hill	$75,252	$294	69%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (57)
Haven Suites Saugatuck-Getaway Suite	$58,914	$205	77%	2	1	1	$125	❌	❌	❌	N / Y	⭐️ 5 (51)
Saugatuck Retreat in Historic Downtown!	$37,856	$194	52%	2	2	2	$103	❌	❌	❌	N / Y	⭐️ 4.5 (87)
Pure Michigan Green Cottage Retreat LGBTQ Friendly	$63,857	$208	79%	2	1	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (304)
Nightingale	$46,203	$199	62%	2	1	1	$85	❌	✅	❌	Y / Y	⭐️ 5 (237)
Singapore Stable	$47,651	$214	59%	2	1	1	$140	❌	✅	❌	Y / Y	⭐️ 5 (167)
Pure Michigan! Red Cottage Retreat LGBTQ Friendly	$43,822	$197	56%	2	1	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (305)
Pure Michigan Brown Cottage Retreat LGBTQ Friendly	$38,270	$165	57%	2	1	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (263)
CHARMING COTTAGE ON GOSHORN CREEK	$92,534	$344	71%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (85)
Downtown; Hot Tub-Dogs OK-Sleeps 6	$86,537	$323	72%	2	2	2	$160	❌	✅	✅	Y / Y	⭐️ 5 (135)
Only home walk to town - water,with poo,F.P pets	$86,761	$343	65%	2	2	2	$185	✅	❌	✅	Y / Y	⭐️ 5 (49)
Mason Street Loft	$44,617	$248	48%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (45)
Pure Michigan! Blue Cottage Retreat LGBTQ Friendly	$53,928	$186	74%	2	1	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (343)
Modern condo in Downtown Saugatuck with waterview.	$36,848	$124	71%	2	2	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (192)
A Step Away: Close to Town+River+Nature Preserve	$92,569	$302	82%	2	1	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (68)
Art-House on Groshorn Creek	$93,682	$400	63%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (34)
Butler`s Landing: Hot Tub, Pet Friendly, Downtown	$51,672	$269	51%	2	1.5	1	$167	❌	✅	✅	Y / Y	⭐️ 4.5 (41)
Dog-Friendly Condo Above Art Gallery!	$103,709	$428	65%	2	2	1	$158	❌	❌	✅	Y / Y	⭐️ 5 (15)
Saugatuck - 2 Bedroom - Sleeps 6	$26,004	$203	35%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Birds Nest \| 2BR \| Downtown Saugatuck	$58,647	$182	86%	2	2.5	3	$145	✅	❌	❌	Y / Y	⭐️ 5 (26)
Sparrow House: Charming Cottage On The Hill	$126,979	$354	95%	2	1.5	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (84)
Cozy home w/ great backyard & walkable to downtown	$57,593	$260	56%	2	2	1	$179	❌	❌	❌	Y / Y	⭐️ 5 (11)
Four Generations	$94,365	$324	78%	2	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (27)
2 King BRs-Downtown-Couples Getaway!	$43,934	$304	39%	2	2.5	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (34)
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	$55,486	$289	51%	2	2	2	$115	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
The Hideaway, Pet Friendly!	$70,930	$281	68%	2	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (85)
Cozy getaway in Downtown Douglas.	$50,021	$181	75%	2	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (68)
Butler Street Flats (B)	$68,174	$249	74%	2	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Corner Cottage, Saugatuck	$39,572	$204	53%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Dog Days of Summer Cottage	$76,184	$337	61%	2	1	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (218)
Aspen Perch - A Bright Airy Nature Retreat!	$54,396	$216	68%	2	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (68)
Walk downtown or enjoy deck, hot tub and wet bar	$52,335	$336	42%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4 (16)
Cute Cottage in Downtown Saugatuck with Water view	$86,853	$333	70%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (74)

3294 Blue Star Hwy Saugatuck, Michigan, 49453

2 bed • 1 bath • 4 guests

Inquire about this property

Contact Live

Account Manager at LiveSuites

$63,388

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $321/night at 55% occupancy.Projected nightly rate is $267/night at 65% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$65,173

Avg annual revenue

65%

Avg occupancy rate

$267

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

$60k

$90k

$130k

$12,678

Profit

Revenue

$63,388

Cleaning

$8,139

Cohost commission

$12,678

Owner payout

$44,372

$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