Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 3390 Gerald Ave, Rochester Hills, MI, 48307

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$37,595

Profit (Cash Flow)

$5,107

Cash on Cash Return

80.4%

Annual Revenue

$37,595

AirDNA projects $113/night at 69% occupancy ($28,478). Airbtics projects $141/night at 73% occupancy ($37,594). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 73% occupancy rate, $141 rate per night.

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

Percentiles25%50%75%90%
Revenue$26,276$39,919$48,401$58,113
Occupancy64%77%87%90%
Nightly Rate$109$137$146$169

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$48,915
$151
87%
213$99❌❌✅Y / Y⭐️ 5 (25)
$32,011
$107
80%
215$80❌❌❌Y / Y⭐️ 5 (27)
$63,996
$253
67%
213$150❌❌✅Y / Y⭐️ 5 (23)
$41,344
$158
71%
223$95❌❌✅Y / Y⭐️ 5 (92)
$26,944
$131
54%
22.52$75❌❌❌Y / Y⭐️ 5 (40)
$22,936
$148
40%
213$75❌❌❌Y / Y⭐️ 5 (22)
$17,030
$86
53%
22.52$35❌❌❌Y / Y⭐️ 5 (51)
$39,299
$158
60%
211$175❌✅✅Y / Y⭐️ 4.5 (14)
$24,872
$134
48%
21.52$100✅❌✅Y / Y⭐️ 4.5 (53)
$27,096
$102
68%
211$90❌❌✅Y / Y⭐️ 4.8 (53)
$37,440
$110
87%
211$150❌❌✅Y / Y⭐️ 5 (23)
$30,313
$142
56%
21.52$125❌❌✅Y / Y⭐️ 5 (41)
$34,855
$123
75%
225$100❌❌❌Y / Y⭐️ 5 (51)
$35,510
$115
74%
221$125✅❌✅Y / Y⭐️ 5 (52)
$33,174
$103
78%
211$150❌❌✅Y / Y⭐️ 4.5 (25)
$82,045
$252
87%
222$150❌❌✅Y / Y⭐️ 5 (46)
$19,458
$122
42%
22.52$75❌❌❌Y / Y⭐️ 5 (18)
$30,350
$119
63%
211$145❌❌✅Y / Y⭐️ 5 (8)
$51,498
$164
82%
221$150❌❌✅Y / Y⭐️ 4.5 (16)
$20,026
$142
38%
223$80❌❌❌Y / Y⭐️ 5 (5)
$42,356
$140
77%
221$150❌❌✅Y / Y⭐️ 4 (7)
$49,495
$143
90%
222$100✅❌✅Y / Y⭐️ 4.9 (26)
$46,737
$142
83%
222$100✅❌✅Y / Y⭐️ 5 (23)
$30,282
$127
64%
212$89✅❌✅Y / Y⭐️ 4.5 (91)
$34,922
$146
64%
213$80❌❌✅Y / Y⭐️ 5 (20)
$51,088
$143
95%
222$100✅❌✅Y / Y⭐️ 5 (14)
$51,547
$145
92%
222$100✅❌✅Y / Y⭐️ 4.8 (23)
$54,974
$220
66%
212$135❌❌❌Y / Y⭐️ 5 (15)
$38,820
$125
77%
221$125✅❌✅Y / Y⭐️ 5 (35)
$100,402
$406
66%
22.52$250❌❌❌Y / Y⭐️ 5 (32)
$29,702
$115
68%
211$30❌❌✅Y / Y⭐️ 4.9 (28)
$52,098
$164
83%
211$120❌❌✅Y / Y⭐️ 5 (45)
$45,572
$141
84%
222$100✅❌✅Y / Y⭐️ 5 (12)
$27,011
$82
90%
212$0✅❌✅Y / Y⭐️ 4.5 (16)
$36,303
$109
91%
212$0✅❌✅Y / Y⭐️ 5 (8)
$30,919
$88
96%
222$0✅❌✅Y / Y⭐️ 5 (8)
$47,965
$142
87%
222$100✅❌✅Y / Y⭐️ 5 (12)
$28,548
$100
78%
211$0❌❌✅Y / Y⭐️ 4.5 (11)
$26,088
$81
88%
222$0✅❌✅Y / Y⭐️ 5 (12)
$23,424
$80
80%
222$0✅❌✅Y / Y⭐️ 5 (18)

Return Metrics

80.42% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$5,107$10,214$15,321$20,429$25,536$51,072$153,218
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$5,107$10,214$15,321$20,429$25,536$51,072$153,218

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

80.42%

Payback Period Days

454

Return on Investment

80.42%

property-location

3390 Gerald Ave Rochester Hills, Michigan, 48307

2 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact Agent

Rochester Hills

Zoning


Laws

$37,595

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $113/night at 69% occupancy.Projected nightly rate is $141/night at 73% occupancy.

Top 56% of comparables

Top 46% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$39,184

Avg annual revenue

73%

Avg occupancy rate

$141

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

$15k

$45k

$70k

$100k

Sign up to see the data on 40 all comparables

$5,107

Profit

Revenue

$37,595

Operating Expenses

$16,887

Operating Income

$20,707

Net Effective Rent

$15,600

Profit (Cash Flow)

$5,107

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

80.42%

Payback Period Days

454