BNBCalc Short Term Rental Investment Analysis 5905 Cloverlawn Dr, Flint, MI 48504

3 bed • 1 bath • 9 guests • $37,500

BNB

Calc

Annual Revenue

$38,555

Profit (Cash Flow)

$17,333

Cap Rate

53.0%

Annual Revenue

$38,555

AirDNA projects $119/night at 67% occupancy ($29,120). Airbtics projects $182/night at 58% occupancy ($38,555). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 58% occupancy rate, $182 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,878	$34,290	$56,182	$87,764
Occupancy	46%	58%	71%	83%
Nightly Rate	$133	$158	$210	$283

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Carriage House at 5024 Meadowbrook Ln Flushing	$37,646	$150	65%	3	2	3	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (118)
Charming Three bed home, close to Kettering/Hurley	$39,254	$165	65%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
Cozy 3-bedroom, pet friendly home!	$36,767	$156	61%	3	2	2	$100	❌	❌	✅	N / Y	⭐️ 4.8 (68)
Beautiful home with private pond	$48,812	$251	51%	3	3	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (44)
Chic Modern Luxury in the Heart of Vehicle City 3	$32,743	$151	55%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (32)
Modern 3 bedroom home with garage	$35,163	$124	76%	3	2	5	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
Charming Flushing Cottage w/ Deck + Spacious Yard!	$51,737	$424	32%	3	2	4	$155	❌	❌	❌	Y / Y	⭐️ 5 (3)
The Summer House Hot Tub Suite at 319 Chamberlain	$43,866	$150	78%	3	2	3	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (151)
Vietnam-Inspired Lake House, Fenton	$47,256	$221	56%	3	2	30	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (60)
The Village Haus! 3bed/2bth Close to Frankenmuth!	$36,162	$186	52%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (88)
Themed Home Minutes from Frankemuth/Birch Run	$47,603	$225	57%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (34)
Warm, Entertaining & Cozy Home	$20,778	$171	31%	3	2	1	$55	✅	❌	✅	Y / N	⭐️ 5 (2)
Adorable updated modern farmhouse on wooded parcel	$19,554	$166	31%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (127)
Spacious 3 Bedroom 1 bath Close to Everything!	$20,756	$107	53%	3	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (45)
Modern Apt. Minutes from Downton Flushing	$40,668	$153	72%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Gorgeous 3 bed villa, ideal for family reunions	$34,004	$247	35%	3	3	3	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
The Summer Hot Tub Suite at 321 Chamberlain	$29,891	$125	61%	3	1	2	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (128)
Amazing lake front home on all sports Lk Fenton	$60,020	$396	41%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
3 bdrm small town home in close proximity to Fun.	$24,464	$160	38%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
A Unique Church House Experience with Lake Access!	$72,250	$233	83%	3	2	2	$100	✅	✅	✅	Y / Y	⭐️ 4.9 (41)
Flint-Clean, Safe, Spacious, Updated Entire Home	$22,534	$123	49%	3	2	3	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Cheerful 3-bedroom residential home	$27,462	$135	53%	3	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (161)
Ranch Home 3BR 1BA + King BD + Pool/Air Hockey Tbl	$42,973	$161	69%	3	1	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (72)
Cozy & quiet Grand Blanc retreat near Fenton	$53,304	$195	71%	3	2	2	$174	❌	❌	✅	Y / Y	⭐️ 5 (13)
Comforts of Home at Crapo Manor	$14,906	$40	95%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
Quiet Country 3BR 1 BA House	$41,724	$130	86%	3	1	2	$55	❌	❌	✅	Y / Y	⭐️ 4.9 (22)
Stylish Flushing Retreat	$52,275	$207	69%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Cozy College Cultural home, near downtown &events!	$85,836	$282	80%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (15)
Flushing Centennial Farmhouse -A Fully stocked	$34,802	$200	47%	3	3	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (3)
3 bedroom 2 bath close to airport	$29,290	$119	64%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 0 (0)
Home in Davison, near Holloway	$26,205	$153	44%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
The Carriage House at 5020 Meadowbrook Ln	$32,940	$150	60%	3	2	2	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (4)
Traveling Professionals stay here	$21,299	$74	74%	3	1	5	$135	❌	❌	❌	Y / Y	⭐️ 5 (12)
Peaceful 3-bedroom residential home	$36,379	$140	71%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (77)
The Woodfield Escape 5 beds 3BR 2.5B	$45,284	$199	57%	3	3	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (1)
Lake house getaway	$35,136	$300	32%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (8)
NEW King Bed Cozy Retreat near Lake Fenton	$50,721	$149	93%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (10)
The Cozy Cottage by Otter Lake - Near Frankenmuth	$31,122	$81	100%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (89)

Return Metrics

102.71% 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)	$17,333	$34,666	$52,000	$69,333	$86,666	$173,333	$520,000
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000
Down Payment	$7,500	$7,500	$7,500	$7,500	$7,500	$7,500	$7,500
Property Appreciation	$1,125	$2,283	$3,477	$4,706	$5,972	$12,896	$53,522
Total Return	$55,958	$74,450	$92,977	$111,539	$130,139	$223,730	$611,022

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

102.71%

Cap Rate

52.96%

Return on Investment

111.56%

5905 Cloverlawn Dr Flint, MI, 48504

3 bed • 1 bath • 9 guests

Purchase Price

Est. $180/mo

This property is for sale!

Contact Agent

Flint

Zoning

Laws

709

Airbnb Investor Score

$17,333

Annual Profit

53.0%

Cap Rate

102.7%

Cash on Cash

$38,555

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $119/night at 67% occupancy.Projected nightly rate is $182/night at 58% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$37,307

Avg annual revenue

58%

Avg occupancy rate

$182

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

$10k

$35k

$60k

$85k

$17,333

Profit

Revenue

$38,555

Operating Expenses

$18,692

Operating Income

$19,863

Mortgage & Taxes

$2,530

Profit (Cash Flow)

$17,333

$16,875

Cash Investment

Down Payment

$7,500

Renos & Furnishing

$8,250

Closing Costs

$1,125

Total

$16,875

DSCR Ratio

Strong

7.85

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

102.71%

Cap Rate

52.96%

Return on Investment

111.56%

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

$1,780

Deductible property tax

$371

Your total deduction

-$12,480

Your adjusted annual income

$150,000 - -$12,480 = $162,480

Taxes on $162,480 (30%)

$48,744

Your old tax bill

$45,000

Your new tax bill

$48,744

Estimated tax savings

-$3,744

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -