BNBCalc Short Term Rental Investment Analysis 3869 Rohns St, Detroit, MI 48214

5 bed • 2 bath • 15 guests • $99,000

BNB

Calc

Annual Revenue

$164,323

Profit (Cash Flow)

$122,603

Cap Rate

130.6%

Annual Revenue

$164,323

Revenue data could not be found for this address

BNB Calc projects a 55.00000000000001% occupancy rate, $818 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Year Round Hot Tub, Walkerville Charm Home	$46,279	$174	65%	5	2	1	$111	❌	✅	✅	Y / Y	⭐️ 4.8 (203)
Mansion in LaSalle Gardens	$57,884	$266	52%	5	3	2	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (133)
Artists Inn	$36,600	$250	40%	5	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Detroit Beautiful Historic Home	$63,858	$368	47%	5	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (28)
Modern family house 5BR with backyard & lounge	$18,893	$56	72%	5	2	1	$88	❌	❌	❌	Y / Y	⭐️ 4.7 (160)
Historic 5-bedroom home, near Greenfield Village	$42,238	$126	83%	5	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (124)
Spacious 4 bedrooms, 2 bathrooms home in the city	$45,479	$218	57%	5	2	5	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
Family Retreat w Game Table! 6 cars Parking w EV	$53,215	$161	87%	5	2	1	$111	❌	❌	✅	Y / Y	⭐️ 5 (26)
Spacious House Redford / Detroit. Family friendly.	$57,923	$193	82%	5	3	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (261)
Windsor Cozy and Beautiful bunglow	$42,334	$172	63%	5	2	1	$111	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Lovely Home in River Rouge	$33,317	$144	60%	5	2	1	$40	❌	❌	✅	N / N	⭐️ 4.8 (27)
The Twin Oasis: Side-by-Side Retreats Two Homes	$102,285	$496	55%	6	4	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (3)
Stunning Historic Home located near Midtown	$156,267	$450	90%	5	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (37)
Blissful & Comfy 5BD House	$85,344	$332	66%	5	4	1	$186	❌	❌	❌	Y / Y	⭐️ 5 (12)
Authentic Home in Heart of Mexicantown	$119,316	$379	86%	5	4	2	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (30)

Return Metrics

347.61% 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)	$122,603	$245,206	$367,809	$490,412	$613,015	$1,226,030	$3,678,090
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$79,200	$79,200	$79,200	$79,200	$79,200	$79,200	$79,200
Down Payment	$19,800	$19,800	$19,800	$19,800	$19,800	$19,800	$19,800
Property Appreciation	$2,970	$6,029	$9,179	$12,425	$15,768	$34,047	$141,298
Total Return	$224,573	$350,235	$475,989	$601,837	$727,783	$1,359,077	$3,918,389

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

347.61%

Cap Rate

130.58%

Return on Investment

358.79%

3869 Rohns St Detroit, MI, 48214

5 bed • 2 bath • 15 guests

Purchase Price

Est. $475/mo

This property is for sale!

Contact Agent

Detroit

Guide

Zoning

Market

Guide

Laws

Market Data

2065

Airbnb Investor Score

$122,603

Annual Profit

130.6%

Cap Rate

347.6%

Cash on Cash

$164,323

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 1% of comparables

21 Airbnb Comparables

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

$54,423

Avg annual revenue

53%

Avg occupancy rate

$292

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

$60k

$105k

$155k

$122,603

Profit

Revenue

$164,323

Operating Expenses

$35,042

Operating Income

$129,281

Mortgage & Taxes

$6,678

Profit (Cash Flow)

$122,603

$35,270

Cash Investment

Down Payment

$19,800

Renos & Furnishing

$12,500

Closing Costs

$2,970

Total

$35,270

DSCR Ratio

Strong

19.36

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

347.61%

Cap Rate

130.58%

Return on Investment

358.79%

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

$4,699

Deductible property tax

$980

Your total deduction

-$111,070

Your adjusted annual income

$150,000 - -$111,070 = $261,070

Taxes on $261,070 (30%)

$78,321

Your old tax bill

$45,000

Your new tax bill

$78,321

Estimated tax savings

-$33,321

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -