BNBCalc Short Term Rental Investment Analysis 4111 Rymore Wood Rd

3 bed • 2 bath • 6 guests • $253,600

BNB

Calc

Annual Revenue

$81,698

Profit (Cash Flow)

$40,290

Cap Rate

22.6%

Annual Revenue

$81,698

AirDNA projects $466/night at 48% occupancy ($81,697). Airbtics projects $448/night at 50% occupancy ($81,814). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 48% occupancy rate, $466 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,582	$77,960	$131,310	$177,572
Occupancy	39%	51%	60%	70%
Nightly Rate	$329	$404	$579	$658

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Saugatuck Dune Delight, Near Lake MI.	$97,607	$650	40%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (72)
Lost Keg Farm House	$42,001	$220	51%	3	1	3	$100	✅	❌	✅	Y / Y	⭐️ 5 (44)
Heavenly 7 Retreat Luxury Cabin w/Fireplace & Pool	$99,824	$498	54%	3	3	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (81)
Knotty Pines	$73,561	$359	53%	3	3	2	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (124)
Modern and Cozy Home near downtown Holland	$50,156	$177	72%	3	1	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (43)
Charming Dtwn Holland Escape: Above Crust 54!	$117,167	$598	52%	3	1	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (45)
Charming 3 Bedroom Single Home-centrally located!	$64,562	$330	53%	3	3	3	$175	✅	✅	✅	Y / Y	⭐️ 4.9 (35)
Freshly remodeled 3-bedroom house near the lake!	$39,510	$206	51%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (47)
River House	$43,490	$328	34%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Cozy Retreat in Charming Holland	$44,997	$171	70%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
Ultra Lux Villa, Chic design, Hot Tub All Year Rou	$201,713	$1,021	53%	3	3	2	$200	❌	✅	❌	Y / Y	⭐️ 4.9 (84)
Mermaid Cove	$121,835	$576	56%	3	3	1	$195	✅	❌	❌	Y / Y	⭐️ 4.9 (38)
Water Street Townhome Unit #6	$108,795	$423	68%	3	4	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Pet friendly home walking distance to downtown!	$61,553	$323	46%	3	1	1	$184	❌	❌	✅	Y / Y	⭐️ 4.4 (19)
Chic Hideaway w/ Fire Pit < 2 Miles to Beach!	$121,950	$657	49%	3	5	3	$145	❌	✅	❌	Y / Y	⭐️ 5 (85)
Located in Downtown Saugatuck with river views!	$102,787	$480	53%	3	3	1	$284	❌	❌	❌	Y / Y	⭐️ 5 (3)
Hot tub! Walkable to Downtown Saugatuck. Dogs OK!	$52,370	$316	43%	3	3	1	$200	❌	✅	✅	Y / Y	⭐️ 4.9 (38)
A Gem! Oval Beach Cabin along 500 + acre preserve	$75,594	$449	46%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (146)
New! Stunning Reno Near Downtown	$63,998	$412	30%	3	3	1	$499	❌	❌	❌	Y / Y	⭐️ 5 (3)
Modern Cabin Getaway close to downtown Saugatuck!	$108,808	$519	49%	3	3	1	$394	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
New Modern Home	$207,204	$889	63%	3	3	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (49)
Douglas Woods Retreat Walking distance to downtown	$82,392	$379	51%	3	3	1	$273	❌	❌	❌	Y / Y	⭐️ 5 (15)
A Step Away: Heart of Town / Partial River View	$171,645	$590	77%	3	4	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (180)
Aqua Essence: Water View, Swimming Pool, Downtown	$84,593	$370	60%	3	3	1	$182	✅	❌	❌	Y / Y	⭐️ 4.8 (20)
Cedar Creek Lodge Luxury Cabin w/Fireplace & Pool	$95,247	$494	52%	3	3	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (108)
Butler Street Retreat - downtown Saugatuck!	$115,526	$384	77%	3	3	1	$263	❌	❌	❌	Y / Y	⭐️ 5 (13)
Townhome steps from downtown Douglas!	$50,094	$384	35%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (6)
Exquisite and Relaxing Home near Lake Michigan	$104,205	$674	38%	3	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (17)
Lakefront Condo, walk to town/close drive to beach	$80,942	$620	35%	3	3	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (11)
Downtown Condo - Butler Street	$63,608	$360	46%	3	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (73)
Treetops	$83,525	$476	44%	3	4	1	$275	❌	✅	❌	Y / Y	⭐️ 4.9 (22)
THE ZOO-Midcentury, Rustic Farmhouse (This is It!)	$55,659	$234	62%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.6 (53)
Swing Bridge #40	$95,130	$687	37%	3	4	1	$230	❌	❌	❌	Y / Y	⭐️ 5 (16)
Pure Michigan! Cabin Retreat. LGBTQ Friendly	$161,799	$612	70%	3	2	2	$165	✅	❌	❌	Y / Y	⭐️ 5 (317)
The Hollander	$40,537	$147	71%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (142)
Private wooded retreat near Lake Michigan	$92,012	$351	70%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (56)

Return Metrics

60.28% 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)	$40,290	$80,580	$120,870	$161,160	$201,450	$402,900	$1,208,700
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$202,880	$202,880	$202,880	$202,880	$202,880	$202,880	$202,880
Down Payment	$50,720	$50,720	$50,720	$50,720	$50,720	$50,720	$50,720
Property Appreciation	$7,608	$15,444	$23,515	$31,829	$40,391	$87,217	$361,953
Total Return	$301,498	$349,624	$397,985	$446,589	$495,441	$743,717	$1,824,254

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

60.28%

Cap Rate

22.63%

Return on Investment

75.4%

4111 Rymore Wood Rd Holland, Michigan, 49423

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,216/mo

Inquire about this property

Contact Agent

$253,600

Zestimate

$81,698

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $466/night at 48% occupancy ($81,697.77). Airbtics projects $448/night at 50% occupancy ($81,814).

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$85,890

Avg annual revenue

50%

Avg occupancy rate

$448

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

$30k

$90k

$145k

$210k

$40,290

Profit

Revenue

$81,698

Operating Expenses

$24,301

Operating Income

$57,397

Mortgage & Taxes

$17,107

Profit (Cash Flow)

$40,290

$66,828

Cash Investment

Down Payment

$50,720

Renos & Furnishing

$8,500

Closing Costs

$7,608

Total

$66,828

DSCR Ratio

Strong

3.36

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

60.28%

Cap Rate

22.63%

Return on Investment

75.4%

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

$12,036

Deductible property tax

$2,511

Your total deduction

$20,980

Your adjusted annual income

$150,000 - $20,980 = $129,020

Taxes on $129,020 (30%)

$38,706

Your old tax bill

$45,000

Your new tax bill

$38,706

Estimated tax savings

$6,294

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:

111,078 sqft

Year built:

Size:

1,573 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
4047 62nd St	3	1	1,140	-	217,800	1987	$325,000	29
6055 141st Ave	5	4	2,020	-	263,974	1971	$685,000	87
4150 Beeline Rd	4	2	2,011	-	153,331	1950	$475,000	39
6234 143rd Ave	3	2	1,588	-	108,900	1965	$0	-
6223 143rd Ave	3	2	1,304	-	44,867	1980	$415,000	39
4278 63rd St	3	2	1,156	-	871,200	1920	$0	-
6282 143rd Ave	3	1	904	-	108,900	1890	$0	-
4108 Beeline Rd	3	4	2,824	-	520,106	2005	-	-
4110 61st St	3	2	1,550	-	634,234	1997	$250,000	-
6384 Hidden Pond Dr	5	4	1,902	-	163,350	1995	$0	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 0

Lot size: 111,078 sqft

Building area: 1,573 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 11-023-018-60

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $191,300

County Est. Land Value: $92,600

Assessed Land Value: $46,300

County Est. Structure Value: $290,000

Market Estimate: -