BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 720 Butler St # 16, Saugatuck, MI, 49453

3 bed • 4 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$65,247

Profit (Cash Flow)

-$3,235

Cash on Cash Return

-35.5%

Annual Revenue

$65,247

AirDNA projects $538/night at 40% occupancy ($78,600). Airbtics projects $319/night at 56% occupancy ($65,247). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56% occupancy rate, $319 rate per night.

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

Percentiles25%50%75%90%
Revenue$46,415$67,519$87,394$116,133
Occupancy47%58%64%75%
Nightly Rate$264$311$362$409

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Lake Effect: Downtown eclectic former art gallery

No image available

$79,426
$365
59%
322$202❌❌✅Y / Y⭐️ 5 (37)
Ultra Lux Villa, Chic design, Hot Tub All Year Rou

No image available

$69,783
$323
58%
32.52$200❌✅❌Y / Y⭐️ 5 (100)
Located in Downtown Saugatuck with river views!

No image available

$64,185
$319
51%
331$284❌❌❌Y / Y⭐️ 5 (3)
Haven Suites Saugatuck-The Grand Suite

No image available

$89,582
$307
75%
321$325❌❌❌Y / Y⭐️ 5 (4)
Driftwood: Wrap Around Deck, Pet Friendly, Central

No image available

$54,644
$266
55%
321$167❌❌✅Y / Y⭐️ 4.5 (30)
Luxury Riverside Home near Oval Beach w/ Boat Dock

No image available

$59,578
$292
52%
32.57$200❌❌❌Y / Y⭐️ 5 (38)
Lady Bird Upstairs

No image available

$54,334
$279
51%
321$225❌❌❌Y / N⭐️ 5 (20)
Modern Cabin Getaway close to downtown Saugatuck!

No image available

$82,097
$412
51%
331$394❌❌❌Y / Y⭐️ 4.5 (12)
Nesting Nook

No image available

$85,035
$287
79%
333$185❌❌✅Y / Y⭐️ 5 (18)
Modern/ Fresh/ Lake View Condo Downtown Saugatuck

No image available

$38,878
$148
67%
321$125❌❌✅Y / Y⭐️ 5 (82)
Malaya Riverside

No image available

$43,694
$318
36%
33.53$250❌❌❌Y / Y⭐️ 5 (22)
Malabar: Downtown, Fire Pit, Porch, Pet Friendly

No image available

$53,022
$275
51%
321$202❌❌✅Y / Y⭐️ 4.5 (30)
Park Place: Riverfront, High-End, Walk to Beach

No image available

$64,036
$361
46%
321$227❌❌✅Y / Y⭐️ 4.5 (6)
Water Street Townhome Unit #6

No image available

$92,239
$358
69%
33.53$250❌❌❌Y / Y⭐️ 5 (15)
Downtown Saugatuck Condo w/deck - Pets are welcome

No image available

$44,049
$139
81%
321$100❌❌✅Y / Y⭐️ 5 (309)
Oval Beach Cabin by 500 acre wooded/dune preserve

No image available

$61,985
$292
58%
313$0❌❌❌Y / Y⭐️ 5 (162)
Starry Night Cottage

No image available

$56,959
$248
62%
322$125❌❌✅Y / Y⭐️ 5 (145)
Charming Getaway Walking Distance to Downtown

No image available

$53,999
$316
45%
322$149❌❌❌Y / Y⭐️ 5 (38)
Lizzy's Place Saugatuck

No image available

$67,996
$330
55%
321$285❌❌❌Y / Y⭐️ 5 (7)
Hot tub! Firepit! Walk to Downtown. By Ivy House.

No image available

$74,829
$319
61%
32.51$200❌✅✅Y / Y⭐️ 5 (52)
Mid Century Meets Rustic Charm

No image available

$61,269
$259
64%
31.52$100❌✅❌N / Y⭐️ 5 (338)
Fresh pet friendly, central, 3 bed w hot tub.

No image available

$84,342
$394
58%
323$175✅✅✅Y / Y⭐️ 5 (42)
Stunning Reno Near Downtown

No image available

$71,961
$409
35%
331$499❌❌❌Y / Y⭐️ 5 (5)
Secluded Cottage Getaway

No image available

$46,153
$192
64%
322$195✅❌✅Y / Y⭐️ 5 (172)
Cozy Hideaway

No image available

$46,884
$306
38%
31.51$250❌✅✅Y / Y⭐️ 4.5 (13)
Sunsational: Hot Tub, Downtown, Porches, Pets Okay

No image available

$58,700
$354
44%
32.51$202❌✅✅Y / Y⭐️ 5 (48)
Harbor House: Upscale Waterfront Downtown Home

No image available

$65,689
$421
42%
33.51$202❌❌❌Y / Y⭐️ 5 (12)
Blue Whale

No image available

$66,662
$231
76%
321$170❌❌❌Y / N⭐️ 4.8 (80)
Peterson, Ravine, Open Concept, Cathedral Ceilings

No image available

$51,986
$212
67%
322$0❌❌❌Y / Y⭐️ 5 (91)
skovhus - Walk to Oval Beach!

No image available

$148,237
$626
63%
325$315❌❌✅Y / Y⭐️ 5 (5)
Anna's Place, Ravine, Open Concept, High Ceiling

No image available

$52,264
$238
60%
322$0❌❌❌Y / Y⭐️ 5 (68)
Modern Cabin, Secluded Yard, Year-Round Hot Tub!

No image available

$53,278
$260
53%
322$199❌✅❌Y / Y⭐️ 5 (88)
Downtown Condo - Butler Street

No image available

$62,274
$399
41%
342$200❌❌❌Y / Y⭐️ 5 (73)
A Step Away: Heart of Town / Partial River View

No image available

$148,704
$592
68%
342$225❌❌❌Y / Y⭐️ 5 (180)
Tate House

No image available

$59,521
$271
58%
322$215❌❌❌Y / Y⭐️ 4.5 (8)
Hidden Haven: Hot Tub, Screen Porch, Walk to Town!

No image available

$85,715
$295
79%
31.51$157❌✅❌Y / Y⭐️ 5 (49)
Saugatuck City-Stylish Mid-Century Modern-Sleeps 8

No image available

$70,639
$391
48%
322$244❌❌✅Y / Y⭐️ 5 (40)
Cozy home 2 miles from town; walk to Ivy House!

No image available

$60,778
$255
64%
333$175✅✅✅Y / Y⭐️ 5 (46)
Aqua Essence: Water View, Swimming Pool, Downtown

No image available

$64,131
$377
46%
32.51$182✅❌❌Y / Y⭐️ 5 (22)

Return Metrics

-35.54% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$3,234-$6,469-$9,704-$12,939-$16,174-$32,349-$97,048
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-$3,234-$6,469-$9,704-$12,939-$16,174-$32,349-$97,048

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-35.54%

Payback Period Days

0

Return on Investment

-35.54%

property-location

720 Butler St Saugatuck, Michigan, 49453

3 bed • 4 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$65,247

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $538/night at 40% occupancy.Projected nightly rate is $319/night at 56% occupancy.

Top 56% of comparables

Top 44% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$66,990

Avg annual revenue

56%

Avg occupancy rate

$319

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

$70k

$105k

$150k

Sign up to see the data on 40 all comparables

-$3,235

Profit

Revenue

$65,247

Operating Expenses

$20,482

Operating Income

$44,765

Net Effective Rent

$48,000

Profit (Cash Flow)

-$3,235

$9,100

Cash Investment

Renos & Furnishing

$9,000

Setup Costs

$100

Total

$9,100

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-35.54%

Payback Period Days

0