BNBCalc Short Term Rental Rental Arbitrage Analysis 33247 Kingslane Ct, Farmington, MI, 48336

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$32,258

Profit (Cash Flow)

$4,065

Cash on Cash Return

93.4%

Annual Revenue

$32,258

AirDNA projects $93/night at 46% occupancy ($15,625). Airbtics projects $129/night at 57% occupancy ($26,856). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 64% occupancy rate, $138 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,522	$25,116	$38,023	$56,641
Occupancy	48%	57%	64%	80%
Nightly Rate	$107	$115	$153	$184

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming 1 BR apart/hotel on beautiful wooded lot!	$21,653	$116	51%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (119)
Charming & Luxury 1BDHotel/Apart	$26,703	$114	64%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (156)
Private & Luxurios 1BD Apart/Hotel.!	$19,928	$121	45%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (105)
Beautiful 1BR Apart/Hotel with Free Parking!	$14,219	$105	37%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (160)
Carriage house 600 sq feet	$23,877	$126	49%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (180)
Private, gated, laid back and secluded guesthouse.	$61,457	$251	66%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (55)
Luxury Monte Carlo Hotel/Apart with kitchen.	$29,548	$138	58%	1	1	1	$10	❌	❌	❌	Y / Y	⭐️ 5 (92)
Beautiful & private 1BD Hotel/Apart with kitchen.	$25,868	$114	62%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (65)
⭐King Bed/Gym/Pool/Hot Tub⭐ Quiet Clean Bright🐕	$36,446	$135	72%	1	1	2	$100	✅	✅	✅	Y / Y	⭐️ 5 (76)
Novi Lakes Private Apt Cozy/Clean/Coffee/Treats	$23,426	$111	56%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (160)
Novi Lakes Studio Cozy & Very Clean Coffee/Treats	$22,183	$111	50%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (214)
Plymouth Old Town	$15,758	$85	48%	1	1	2	$75	❌	❌	❌	N / N	⭐️ 5 (59)
Modern Farmhouse Bungalow w/ Firepit <1 mi to DTP!	$35,185	$108	82%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (142)
Downtown Plymouth	$28,812	$120	64%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (47)
Novi Lakes Home Very Clean/Cozy Coffee & Treats	$36,985	$151	65%	1	2	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (176)
★3min To Kellogg Park★1BR★ Plymouth ★ Parking★W/D★	$22,058	$123	49%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (104)
The House of Pair-adise	$49,918	$172	77%	1	1	1	$100	✅	✅	✅	Y / Y	⭐️ 5 (32)
Stylish, 1BR Upper Unit in Old Town Plymouth!	$34,231	$111	80%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (135)
New! Plymouth	$22,016	$95	60%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (112)
Luxurious & Calming 1BD in Novi	$38,254	$152	63%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (39)
Metro Detroit Cozy Apartment	$23,332	$75	85%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4 (19)
Calming & Luxurious 1BD in Novi	$34,400	$153	55%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (28)
Luxurious & Relaxing 1BD in Novi	$44,109	$189	57%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (50)
Luxurious & Unique 1BD in Novi	$39,062	$154	61%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (49)
Peaceful & Luxurious 1BD in Novi	$35,773	$154	56%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (31)
Cozy 1 BR Apt + Washer/Dryer + Private parking	$18,406	$106	44%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Stylish & Luxurious 1BD in Novi	$32,156	$153	51%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (36)
Sunshine Cottage!	$9,996	$67	37%	1	0	1	$20	❌	❌	✅	N / N	⭐️ 5 (5)
Charming & Luxurious 1BD Home in NOVI	$38,635	$184	53%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (42)
The Loft, heart of Livonia. Walk to everything	$26,651	$113	64%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 3.5 (6)
★★3min To Kellogg Park★1BR★ Plymouth ★ ParkingW/D★	$16,836	$115	40%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (53)
Country outback	$15,274	$67	59%	1	1	1	$35	❌	❌	❌	N / N	⭐️ 4.5 (17)
Charming 1BR Apart/Hotel with kitchen.	$28,592	$186	42%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (53)
The Loft... in downtown Northville	$53,840	$162	90%	1	1.5	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (55)
Spacious Suite w/ Kitchen! w/ FREE Parking!	$21,103	$93	62%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 3 (3)
Just What You're Looking For! FREE Parking!	$21,409	$90	65%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 3 (2)
Modern Updated 1 Bedroom Apartment in Plymouth	$39,051	$110	97%	1	1	28	$0	❌	❌	✅	Y / Y	⭐️ 5 (13)

Return Metrics

93.44% 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)	$4,064	$8,129	$12,194	$16,259	$20,323	$40,647	$121,942
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	$4,064	$8,129	$12,194	$16,259	$20,323	$40,647	$121,942

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

93.44%

Payback Period Days

390

Return on Investment

93.44%

33247 Kingslane Ct Farmington, Michigan, 48336

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

$32,258

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $93/night at 46% occupancy.Projected nightly rate is $129/night at 57% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$28,050

Avg annual revenue

57%

Avg occupancy rate

$129

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

$5k

$25k

$45k

$60k

$4,065

Profit

Revenue

$32,258

Operating Expenses

$16,194

Operating Income

$16,065

Net Effective Rent

$12,000

Profit (Cash Flow)

$4,065

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

93.44%

Payback Period Days

390