BNBCalc Short Term Rental Investment Analysis 7316 Edlane Road, Clay Township, MI

4 bed • 3 bath • 12 guests • $301,200

BNB

Calc

Annual Revenue

$64,692

Profit (Cash Flow)

$39,620

Cap Rate

14.1%

Annual Revenue

$64,692

AirDNA projects $300/night at 33% occupancy ($36,159). Airbtics projects $328/night at 54% occupancy ($64,692). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 54% occupancy rate, $328 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,672	$57,431	$100,960	$149,813
Occupancy	41%	50%	64%	77%
Nightly Rate	$207	$307	$421	$518

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lake Front home w/ Hot Tub, Kayaks & Fire Pit	$115,145	$513	60%	4	3.5	1	$249	✅	✅	✅	Y / Y	⭐️ 5 (90)
Ice Fish, Gather, Relax! 9 Beds2 Living Rooms	$58,517	$280	56%	4	2.5	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (37)
Inglewood Haven + toys	$60,174	$401	41%	4	2	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (19)
Beautiful home on Lake St Clair!	$88,234	$418	53%	4	4	4	$275	❌	❌	✅	Y / Y	⭐️ 5 (21)
Cabana Sunset House on Lake St. Clair/ Kayaks	$110,957	$572	53%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Lake St Clair House! Canal Boat Space/Double Lot	$22,402	$113	48%	4	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (69)
The Lake house	$88,498	$319	74%	4	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (81)
Cozy Canal Cottage - Minutes to Lake St. Clair	$42,344	$245	46%	4	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (69)
As Ships Go By	$59,487	$244	66%	4	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (61)
Easy Stay in Anchor Bay - Gym \| Theater \| Sleeps12	$54,818	$225	64%	4	3.5	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (27)
Family Holiday Getaway: Hot Tub & Freighter Views	$70,025	$449	41%	4	2	3	$200	❌	✅	✅	Y / Y	⭐️ 5 (38)
Charming Lakefront Vacation Rental	$85,199	$267	85%	4	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (85)
The Honeycomb Hideout	$38,972	$121	88%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Victorian By The River-Duplex 2 units	$31,935	$178	46%	4	2	1	$225	❌	❌	❌	Y / N	⭐️ 4.5 (10)
4/2 Clean 15 Min Detroit Wi-Fi Updated 20 to Airpt	$35,857	$152	62%	4	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (216)
The Mallards Nest	$30,119	$211	39%	4	2.5	2	$0	❌	❌	❌	N / N	⭐️ 0 (1)
comfy and cozy 4 bedroom home sleeps 10	$31,034	$145	49%	4	2	1	$170	❌	❌	✅	Y / Y	⭐️ 4 (23)
The Harsens Retreat	$64,663	$424	39%	4	4.5	1	$250	✅	✅	❌	Y / Y	⭐️ 4.5 (11)
Lake house vacation	$109,009	$396	74%	4	2	5	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
The Boathouse & The Landing	$115,677	$464	60%	4	3.5	3	$360	❌	❌	❌	Y / Y	⭐️ 0 (1)
Clay Township Large Lake House	$68,511	$400	43%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
4 TVs \| Bar/Game Room \| BBQ \| Large Driveway	$38,823	$127	74%	4	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (37)
Large Downtown St. Clair Home	$45,489	$206	59%	4	3	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (10)
Riverfront home 4 Beds/2 baths	$57,103	$516	30%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (10)
Freighter watching and winter fun in Marine City	$27,376	$220	34%	4	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Fisherman’s Delight on Lake St Clair	$76,021	$423	47%	4	2	3	$111	❌	✅	✅	Y / Y	⭐️ 5 (17)
Relaxing Ranch on the Mainland	$49,107	$169	79%	4	1.5	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (36)
Skula's Lily Pad on Harsens Island	$85,525	$295	77%	4	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (14)
NEW! 4BR \| Indoor Pool on the Bay in Boat Town USA	$103,146	$671	42%	4	3	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (14)
4 Bed, 2 Bath, Upper Flat	$70,024	$381	50%	4	2	1	$75	❌	❌	❌	Y / Y	⭐️ 0 (1)
Susan’s Lucky Ducks River House	$63,546	$399	43%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (45)
South Channel Inn	$31,038	$212	40%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Benn Cottage Rentals Mitchell’s Bay	$39,015	$164	65%	4	1	2	$0	❌	❌	✅	N / N	⭐️ 5 (7)
Manse Island: A Luxury Home for Family Gatherings	$75,762	$414	50%	4	3	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (8)
Spacious Ranch with 4BR/2BA – Prime Location	$43,212	$328	36%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Palatial newly renovated home W/ pool	$62,621	$164	100%	4	2	1	$220	✅	❌	✅	Y / Y	⭐️ 4.2 (4)

Return Metrics

19.76% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$39,620	$79,240	$118,860	$158,480	$198,100	$396,201	$1,188,605
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$120,479	$120,479	$120,479	$120,479	$120,479	$120,479	$120,479
Down Payment	$180,720	$180,720	$180,720	$180,720	$180,720	$180,720	$180,720
Property Appreciation	$9,036	$18,343	$27,929	$37,803	$47,973	$103,587	$429,891
Total Return	$349,856	$398,783	$447,989	$497,483	$547,274	$800,989	$1,919,696

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.76%

Cap Rate

14.14%

Return on Investment

24.87%

7316 Edlane Rd Michigan, 48001

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,445/mo

Inquire about this property

Contact Agent

$301,200

Zestimate

153

Airbnb Investor Score

$30,001

Annual Profit

14.1%

Cap Rate

19.8%

Cash on Cash

$64,692

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $300/night at 33% occupancy.Projected nightly rate is $328/night at 54% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

38 Airbnb Comparables

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

$62,041

Avg annual revenue

54%

Avg occupancy rate

$328

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

$50k

$85k

$115k

$39,620

Profit

Revenue

$64,692

Operating Expenses

$22,090

Operating Income

$42,602

Mortgage & Taxes

$2,982

Profit (Cash Flow)

$39,620

$191,470

Cash Investment

Down Payment

$180,720

Renos & Furnishing

$10,750

Total

$191,470

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.76%

Cap Rate

14.14%

Return on Investment

24.87%

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

$8,355

Deductible property tax

$2,982

Your total deduction

$3,099

Your adjusted annual income

$150,000 - $3,099 = $146,901

Taxes on $146,901 (30%)

$44,070

Your old tax bill

$45,000

Your new tax bill

$44,070

Estimated tax savings

$930

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:

7,405 sqft

Year built:

1988

Size:

1,806 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air, Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 7,405 sqft

Building area: 1,806 sqft

Garage: Yes

Heating: Forced air, natural gas

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central Air, Wall/Window Unit(s)

View: Canal

Parking: Garage

Amenities: Dishwasher, Dryer, Freezer, Microwave, Range/Oven, Refrigerator, Washer, Gas Water Heater

Price per square foot: $166

Lot Info

Zoning: -

Land Use: -

Parcel Number: 74143520017000

Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

Year Assessed: 2024

Assessed Value: $245,400

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $301,200

Schools