property-location

7398 Huntington Dr Michigan

3 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

$45,853

Annual Revenue

Median of 25 comps selected by Bill, creator of this analysis.

Avg Daily Rate
$287
Occupancy
44%

$5k

$35k

$65k

$100k

Acorn Alley - Near Downtown Oscoda (sleeps 10+)
$98,289
$53,864
$338
79.8%
3101881$100❌❌✅Yes / Yes❌⭐️ 5 (49)Profile
Skywalker Pines
$93,606
$63,075
$430
59.6%
4125853$210❌❌❌Yes / Yes❌⭐️ 5 (19)Profile
Charming Lake Huron Cottage Private Beach Access
$84,144
$42,145
$369
62.5%
4126662$0❌❌✅No / No❌⭐️ 5 (1)Profile
SANDY BEACH Paradise On The Lake
$75,507
$30,895
$538
38.5%
31011662$170❌❌✅Yes / Yes❌⭐️ 4.84 (32)Profile
Lake Huron 3 Bed 2 Bath Lk Front Home Sleeps 12
$62,366
$29,679
$317
54%
31211752$225❌❌❌Yes / Yes❌⭐️ 4.86 (80)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,119/mo

Avg profit / month

-$651/mo

Best profit month

Jul $4,206

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-6.16%

Cap Rate

4.71%

Profit (Cummulative)

-$7,817

$3,782

$17,920

$11,550

$1,248

Total Gain

$8,764

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 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.