BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 4053 Tyler St, Detroit, MI, 48238

5 bed • 2.5 bath • 6 guests • $250,000

BNB

Calc

Annual Revenue

$56,733

Profit (Cash Flow)

$18,814

Cap Rate

14.3%

Annual Revenue

$56,733

AirDNA projects $287/night at 55% occupancy ($57,653). Airbtics projects $317/night at 49% occupancy ($56,733). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 49% occupancy rate, $317 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,934$48,679$84,279$123,416
Occupancy36%47%58%63%
Nightly Rate$225$267$379$516

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
Russell Woods Mansion

No image available

$78,373
$313
65%
53.52$300❌❌❌Y / Y⭐️ 5 (70)
Detroit beautiful mansion w/playroom&Wi-Fi

No image available

$94,353
$476
52%
541$250❌❌❌Y / Y⭐️ 5 (69)
Mansion in LaSalle Gardens

No image available

$59,820
$268
57%
532$300❌❌❌Y / Y⭐️ 5 (157)
Historic District home w/ pool table and arcade

No image available

$55,109
$288
48%
53.52$250✅❌❌Y / Y⭐️ 5 (60)
5 Bedrooms - 7 Beds - 10 Mins to Downtown

No image available

$75,435
$314
63%
522$250❌❌❌Y / Y⭐️ 5 (39)
5 bed Palmer Golf Course Home | Palmer Manor

No image available

$116,230
$510
60%
542$349❌❌❌Y / Y⭐️ 5 (96)
Atelier on Grand *Prime Location *Sleeps 11

No image available

$54,093
$256
56%
512$115❌❌✅Y / Y⭐️ 4.5 (44)
Historic 1920s Home

No image available

$123,816
$919
34%
543$250❌❌❌Y / Y⭐️ 5 (6)
Affordable and Easy Access to DT - 5 BD -Sleeps 12

No image available

$37,609
$238
40%
512$250❌❌❌Y / Y⭐️ 5 (131)
Fantastic 5 Bdrm - Stylish and Newly Renovated

No image available

$53,892
$266
52%
522$250❌❌❌Y / Y⭐️ 5 (109)
NEW! 5BD Retreat w/Wi-Fi, Pool Table, Gym & Grill!

No image available

$154,652
$649
62%
521$275✅❌✅Y / Y⭐️ 4.8 (25)
Detroit Centrally Located Historic Home-Woodbridge

No image available

$47,247
$414
31%
51.52$125❌❌✅Y / Y⭐️ 5 (42)
Artists Inn

No image available

$36,615
$244
41%
52.53$0❌❌✅Y / Y⭐️ 5 (22)
The Virginian

No image available

$71,005
$510
37%
52.52$175❌❌❌Y / Y⭐️ 5 (44)
The Harper House - Sleeps 16- Large Outdoor Space

No image available

$35,922
$302
30%
531$200❌❌❌Y / Y⭐️ 4.8 (79)
Spacious 4 bedrooms, 2 bathrooms home in the city

No image available

$39,392
$229
47%
525$0❌❌❌N / Y⭐️ 0 (0)
420 friendly king bed 5 bedrooms

No image available

$31,150
$143
46%
511$250❌❌✅Y / Y⭐️ 5 (3)
Content House of Aweke & Leff large home

No image available

$35,445
$269
36%
532$0❌❌✅N / N⭐️ 4.5 (8)
Spacious Luxury home, 5 min to Detroit golf club/

No image available

$33,857
$276
31%
52.52$230❌❌❌Y / Y⭐️ 5 (153)
5 rooms 420 friendly king bed

No image available

$51,828
$225
55%
511$250❌❌✅Y / Y⭐️ 4.8 (11)
Purple Rain

No image available

$30,744
$200
42%
521$0❌❌❌N / N⭐️ 3.2 (5)
King bed sleeps 10 420 friendly Twain 2

No image available

$25,299
$192
36%
511$0❌❌✅Y / Y⭐️ 0 (0)
420 friendly pets ok king bed

No image available

$23,891
$192
34%
511$0❌❌✅Y / Y⭐️ 5 (1)
Stunning Historic Home located near Midtown

No image available

$147,151
$473
85%
532$250❌❌❌Y / Y⭐️ 5 (40)
Home hotel

No image available

$67,929
$320
58%
541$0✅❌✅Y / Y⭐️ 0 (0)
Dearborn's Comfort Cove: Entire Home

No image available

$78,967
$372
58%
53.52$0✅❌❌Y / Y⭐️ 5 (17)
13 Sleeps king bed 420 friendly

No image available

$35,739
$225
41%
511$200❌❌✅Y / Y⭐️ 0 (0)
Detroit | 5 Bedroom Holiday Retreat | Ping Pong

No image available

$51,351
$230
61%
522$0❌❌❌Y / Y⭐️ 4 (9)
5Bd Holiday Getaway | Museums | Galleries | Art

No image available

$53,375
$230
62%
522$55❌❌❌Y / Y⭐️ 3.9 (17)
Large Historic Family Home w/ King Beds Fast Wi-Fi

No image available

$101,454
$578
44%
5410$279❌❌✅Y / Y⭐️ 4.8 (15)
Kid friendly, cozy Detroit home | 5 bd, 2.5 bath

No image available

$53,706
$200
63%
531$197❌❌❌Y / Y⭐️ 5 (6)
~NEW! 5BD Retreat w/Wi-Fi, Pool Table, Gym & Grill

No image available

$15,858
$76
57%
511$0✅❌✅Y / Y⭐️ 0 (0)
Pool table & arcade at Detroit's Historic District

No image available

$65,880
$600
30%
542$0✅❌❌Y / Y⭐️ 5 (1)
Mattie Jewel's Whole Home Rental

No image available

$38,430
$350
30%
531$150❌❌❌Y / Y⭐️ 4.9 (74)
420 friendly king bed pets ok

No image available

$17,653
$134
36%
511$0❌❌✅Y / N⭐️ 0 (0)
Corporate Housing and Temporary Housing Special!

No image available

$27,645
$236
32%
5430$325❌❌✅Y / Y⭐️ 5 (16)
Detroit 5 Bd Home | Museums| 10 guests | Ping Pong

No image available

$44,038
$230
50%
521$55❌❌❌Y / Y⭐️ 0 (0)
Detroit Getaway | 5BR with Game Room & Parking

No image available

$45,910
$153
82%
522$0❌❌❌N / Y⭐️ 0 (0)
The Villa-Spa, Fire, Games-Family/Group Perfect!

No image available

$68,076
$186
100%
52.51$0✅✅✅Y / Y⭐️ 5 (23)

Return Metrics

26.82% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$18,813$37,627$56,441$75,255$94,069$188,138$564,414
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,456$5,063$7,831$10,770$13,891$32,628$200,000
Down Payment$50,000$50,000$50,000$50,000$50,000$50,000$50,000
Property Appreciation$7,500$15,225$23,181$31,377$39,818$85,979$356,815
Total Return$78,769$107,916$137,455$167,403$197,778$356,745$1,171,229

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

26.82%

Cap Rate

14.27%

Return on Investment

41.02%

property-location

4053 Tyler St Detroit, Michigan, 48238

5 bed • 2.5 bath • 6 guests

Est. $1,199/mo

Agent

Inquire about this property

Contact Agent

Detroit

Guide

Zoning

Market

Guide


Laws


Market Data

158

Airbnb Investor Score

$18,813

Annual Profit

14.3%

Cap Rate

26.8%

Cash on Cash

$56,733

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $287/night at 55% occupancy ($57,653.76). Airbtics projects $317/night at 49% occupancy ($56,733).

Top 48% of comparables

Top 33% 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.

$57,989

Avg annual revenue

49%

Avg occupancy rate

$317

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

Sign up to see the data on 40 all comparables

$18,814

Profit

Revenue

$56,733

Operating Expenses

$21,055

Operating Income

$35,678

Mortgage & Taxes

$16,864

Profit (Cash Flow)

$18,814

$70,125

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$12,625

Closing Costs

$7,500

Total

$70,125

DSCR Ratio

Strong

2.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

26.82%

Cap Rate

14.27%

Profit (Cummulative)

$18,814

$2,456

$12,625

$7,500

$0

Total Gain

$28,770

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

$11,865

Deductible property tax

$2,475

Your total deduction

$38,091

Your adjusted annual income

$150,000 - $38,091 = $111,909


Taxes on $111,909 (30%)

$33,573

Your old tax bill

$45,000

Your new tax bill

$33,573


Estimated tax savings

$11,427

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service