property-location

6924 2nd St Douglas, Michigan

3 bed โ€ข 2 bath โ€ข 10 guests

Purchase Price

Est. $NaN/mo

$466,200

Zestimate

$78,794

Annual Revenue

Top 23% of comparables

Top 45% of comparables


Seasonality

Sign up to view the full seasonality chart

9

Airbnb Comparables

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

$80,276

Avg rev

47%

Avg occ

$459

Avg rate

Comparable filters

Pool
๐Ÿ› Hot tub
๐Ÿถ Pets
4.8+ stars

Revenue distribution

$0k

$100k

$195k

$300k

Sign up to see the data on 9 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

22.28%

Cap Rate

11.76%

Profit (Cummulative)

$23,422

$4,580

$8,500

$13,986

$2,364

Total Gain

$44,352

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


ยฉ 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.