BNBCalc Short Term Rental Rental Arbitrage Analysis 4721 Ardmore Dr

4 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$61,945

Profit (Cash Flow)

-$6,108

Cash on Cash Return

-56.9%

Annual Revenue

$61,945

AirDNA projects $198/night at 59% occupancy ($42,667). Airbtics projects $265/night at 64% occupancy ($61,945). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $265 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,996	$60,079	$104,771	$124,873
Occupancy	54%	65%	80%	83%
Nightly Rate	$173	$231	$339	$390

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sunny Clawson Home w/ Yard - Walk to Main St!	$85,781	$500	44%	4	3	2	$207	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
Spacious beautiful home in metro Detroit area	$30,195	$243	31%	4	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (22)
Stylish 4 BD/2 BA Home Near Royal Oak Birmingham	$49,256	$144	83%	4	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (49)
Gorgeous renovated 4-bedr · Gorgeous renovated 4-b	$58,499	$197	75%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Cozy 4 BR/2 BA near Downtown Royal Oak/Detroit Zoo	$40,131	$156	63%	4	2	3	$170	❌	❌	✅	Y / Y	⭐️ 4.9 (112)
Luxury ranch 4bd/2b. Near Beaumont/shopping.	$55,189	$166	87%	4	2	4	$109	❌	❌	❌	Y / Y	⭐️ 5 (32)
Cozy, Chic & Updated Retreat * Near DT Royal Oak	$55,436	$219	62%	4	2	3	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (121)
Oakdale Luxury Living	$77,369	$378	52%	4	3	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (60)
Luxury Finishes & * Newly Updated*Free Parking	$112,687	$353	82%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (114)
Bright Modern Luxury Family Oasis - Your Vacation!	$80,547	$297	68%	4	3	2	$278	❌	❌	❌	Y / Y	⭐️ 5 (29)

Return Metrics

-56.94% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,107	-$12,215	-$18,322	-$24,430	-$30,537	-$61,075	-$183,225
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	-$6,107	-$12,215	-$18,322	-$24,430	-$30,537	-$61,075	-$183,225

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-56.94%

Payback Period Days

Return on Investment

-56.94%

4721 Ardmore Dr Sterling Heights, Michigan, 48310-3106

4 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,288

Zestimate

Sterling Heights

Zoning

Laws

$61,945

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $198/night at 59% occupancy.Projected nightly rate is $265/night at 64% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$64,509

Avg annual revenue

64%

Avg occupancy rate

$265

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

$55k

$85k

$115k

-$6,108

Profit

Revenue

$61,945

Operating Expenses

$20,053

Operating Income

$41,892

Net Effective Rent

$48,000

Profit (Cash Flow)

-$6,108

$10,725

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$100

Total

$10,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-56.94%

Payback Period Days