BNBCalc Short Term Rental Investment Analysis 4865 Clarkston Rd, Village of Clarkston, MI, 48348

2 bed • 1 bath • 6 guests • $239,700

BNB

Calc

Annual Revenue

$36,597

Profit (Cash Flow)

$15,787

Cap Rate

7.6%

Annual Revenue

$36,597

AirDNA projects $224/night at 45% occupancy ($36,816). Airbtics projects $167/night at 60% occupancy ($36,597). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $167 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,664	$34,001	$49,067	$73,798
Occupancy	47%	58%	68%	84%
Nightly Rate	$132	$152	$187	$230

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern 2 Bedroom/2 Bath Luxury	$30,911	$178	41%	2	2	1	$100	❌	❌	❌	Y / N	⭐️ 5 (6)
Main Street Suite - Millpond Inn B&B	$28,253	$177	42%	2	2	1	$95	❌	✅	❌	N / Y	⭐️ 5 (57)
Parsonage Suite - Millpond Inn	$27,425	$172	41%	2	2	1	$95	❌	✅	❌	Y / Y	⭐️ 5 (71)
Best View on the Lake	$51,483	$233	57%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (75)
Cozy house with Hot Tub & Fire Pit \| 2 King Beds	$49,450	$139	93%	2	2	1	$95	❌	✅	✅	Y / Y	⭐️ 5 (33)
Views near Pine Knob Ski Resort- Clarkston Cottage	$32,576	$152	55%	2	1.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (74)
The Hiddy on Lake Orion	$50,539	$214	62%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
Guest Favorite -book tonight!	$22,626	$154	39%	2	2	1	$98	❌	❌	❌	Y / Y	⭐️ 5 (268)
Cozy 2 bedroom cottage with beautiful lake view	$30,069	$179	41%	2	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (30)
Creative Rest Bungalow	$27,436	$104	64%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (98)
Updated & Comfy Private Home	$42,115	$132	85%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (74)
The Woods Narrin Farms \| Hot Tub \| Horses \| Hiking	$39,501	$213	46%	2	1	2	$165	❌	✅	✅	Y / Y	⭐️ 5 (266)
Lake Front Home With Optional Pontoon and Hot Tub	$76,884	$359	58%	2	1.5	2	$75	❌	✅	✅	Y / Y	⭐️ 5 (35)
Into Nature cozy 2 bedroom home near shops & more.	$34,658	$168	54%	2	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (37)
The Jewell of Michigan A-frame	$66,872	$188	95%	2	1	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (148)
Quiet Cottage on Cooley Lake	$39,347	$129	78%	2	1	1	$84	❌	❌	❌	Y / Y	⭐️ 5 (355)
Downtown Rochester Gem!	$43,656	$158	75%	2	2	3	$95	❌	❌	✅	Y / Y	⭐️ 5 (92)
Horses\|Wood Stove\|Fire Pit\|Hiking\|Barnyard View	$51,995	$230	59%	2	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (263)
The Mandon Retreat~ Lakefront, Games, Near Skiing	$32,343	$142	57%	2	1	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (35)
Lake Views near Pine Knob - Clarkston Cottage	$29,601	$149	51%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (29)
The Loft @ the Wickson Farmhouse	$36,124	$142	67%	2	1	1	$35	✅	✅	❌	Y / Y	⭐️ 5 (28)
Up north feel in Clarkston-Lake cabin-kayaks+SUPs	$36,155	$201	48%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (66)
Luxury Waterfront 2BD in Waterford W/ Lake Access	$36,710	$134	68%	2	1	1	$140	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
The Happy Place (Enjoy, Lake Orion lakeview cabin)	$34,221	$130	71%	2	1	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (46)
Mid Century Mod Themed house	$23,695	$152	37%	2	1	3	$75	❌	❌	❌	Y / N	⭐️ 0 (0)
Beautiful 1940s Log Cabin	$34,598	$118	76%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (30)
The River Fun House	$33,641	$145	62%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (31)
Family Retreat Townhouse 2/1.5	$25,704	$132	50%	2	1.5	2	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (53)
Private Entrance 2BR lower unit/Beautiful Backyard	$20,884	$134	41%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
Holly Hideaway - on 6 wooded acres	$46,493	$187	65%	2	1	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (78)
The Herald Downtown Battle Alley Luxury Getaway	$32,921	$198	43%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (113)
Charming & Cozy Centrally Located Birmingham condo	$27,096	$102	68%	2	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (53)
Comfortable Walled Lake Home	$39,268	$120	84%	2	1.5	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (125)
Cozy 2BD Haven near Downtown Birmingham \| Sleeps 6	$37,502	$107	90%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (23)
Milford Opera House Loft	$64,646	$307	57%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (214)
Rivers Edge Condo in downtown Milford	$24,987	$166	38%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (80)
Cozy Lakefront on all sports fox lake! Quiet lake!	$70,441	$294	61%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (28)
West Bloomfield-Luxury place - Gateway to Nature	$36,938	$142	66%	2	1	1	$100	❌	❌	✅	N / Y	⭐️ 4.5 (26)
Bungalow at the Crossing	$29,717	$110	73%	2	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (269)
Quiet Country Apartment	$18,951	$102	49%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (56)

Return Metrics

25.71% 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)	$15,786	$31,573	$47,360	$63,147	$78,933	$157,867	$473,602
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$191,760	$191,760	$191,760	$191,760	$191,760	$191,760	$191,760
Down Payment	$47,940	$47,940	$47,940	$47,940	$47,940	$47,940	$47,940
Property Appreciation	$7,191	$14,597	$22,226	$30,084	$38,177	$82,436	$342,114
Total Return	$262,677	$285,871	$309,286	$332,931	$356,811	$480,004	$1,055,417

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.71%

Cap Rate

7.57%

Return on Investment

41.27%

4865 Clarkston Rd Village of Clarkston, Michigan, 48348

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,150/mo

Inquire about this property

Contact Agent

$239,700

Zestimate

Airbnb Investor Score

$1,990

Annual Profit

7.6%

Cap Rate

25.7%

Cash on Cash

$36,597

Annual Revenue

BNBCalc predicts this property will get $167 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% 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.

$37,960

Avg annual revenue

60%

Avg occupancy rate

$167

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

$20k

$35k

$55k

$80k

$15,787

Profit

Revenue

$36,597

Operating Expenses

$18,438

Operating Income

$18,160

Mortgage & Taxes

$2,373

Profit (Cash Flow)

$15,787

$61,381

Cash Investment

Down Payment

$47,940

Renos & Furnishing

$6,250

Closing Costs

$7,191

Total

$61,381

DSCR Ratio

Acceptable

1.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.71%

Cap Rate

7.57%

Return on Investment

41.27%

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

$11,376

Deductible property tax

$2,373

Your total deduction

$22,619

Your adjusted annual income

$150,000 - $22,619 = $127,381

Taxes on $127,381 (30%)

$38,214

Your old tax bill

$45,000

Your new tax bill

$38,214

Estimated tax savings

$6,786

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:

8,712 sqft

Year built:

1962

Size:

912 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air, Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 8,712 sqft

Building area: 912 sqft

Garage: Yes

Heating: Forced air, natural gas

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Assigned 1 Space, One Car Garage, Detached, Garage Door Opener

Amenities: Dryer, Free Standing Gas Range, Free Standing Refrigerator, Microwave, Washer

Price per square foot: $262

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0813152021

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $35,380

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $239,700

Schools