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 7400 Natalie Drive, Ypsilanti Township, MI

3 bed β€’ 3 bath β€’ 9 guests β€’ $0

BNB

Calc

Annual Revenue

$68,549

Profit (Cash Flow)

$19,834

Cash on Cash Return

224.1%

Annual Revenue

$68,549

AirDNA projects $228/night at 30% occupancy ($24,982). Airbtics projects $217/night at 60% occupancy ($47,554). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $272 rate per night.

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

Percentiles25%50%75%90%
Revenue$26,165$42,726$70,690$109,285
Occupancy51%62%69%79%
Nightly Rate$136$183$272$367

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
Cool, Clean & 15 minutes to Ann Arbor!

No image available

$24,633
$128
49%
32.51$129❌❌❌Y / Y⭐️ 5 (114)
Secluded home-away-from-home with a cook's kitchen

No image available

$26,457
$118
57%
311$80❌❌❌Y / Y⭐️ 5 (213)
Cozy 3BR Near UofM, EMU, Restaurants, & Nightlife

No image available

$37,943
$156
62%
321$110❌❌❌Y / Y⭐️ 5 (91)
Cozy Home In Downtown Belleville

No image available

$46,631
$152
78%
322$150βŒβŒβœ…Y / Y⭐️ 5 (47)
Cute Home near U of M and EMU

No image available

$44,609
$191
61%
31.52$200βŒβŒβœ…Y / Y⭐️ 5 (20)
Downtown Ypsilanti 3 bed /1 bath

No image available

$16,125
$88
48%
312$120❌❌❌N / Y⭐️ 5 (27)
Ann Arbor Oasis-Relaxing Centrally Located Getaway

No image available

$47,358
$178
71%
322$100❌❌❌Y / Y⭐️ 5 (72)
4 Mi to Michigan Stadium: Cozy Home w/ Fire Pit!

No image available

$29,526
$162
43%
312$155βŒβŒβœ…Y / Y⭐️ 4.5 (15)
Quiet fully equipped near the heart of Ann Arbor

No image available

$28,179
$94
79%
31.52$100❌❌❌Y / Y⭐️ 5 (334)
Entire Home Near Ann Arbor/ Family Friendly

No image available

$66,122
$268
67%
322$50❌❌❌Y / Y⭐️ 5 (28)
Bright and Cozy Home with Fenced in Yard (3 BDRM)

No image available

$32,796
$152
57%
31.51$60βŒβŒβœ…Y / Y⭐️ 5 (292)
Cute home near EMU and U of M

No image available

$31,949
$129
65%
312$175βŒβŒβœ…Y / Y⭐️ 5 (32)
Cheerful 3 bedroom ranch home

No image available

$24,436
$101
63%
312$95❌❌❌Y / Y⭐️ 5 (38)
Charming family home in Ypsilanti

No image available

$29,701
$96
79%
31.52$90βŒβŒβœ…Y / Y⭐️ 5 (234)
Belleville Lakeview by Horizon Park & Downtown

No image available

$58,424
$278
56%
312$150❌❌❌Y / Y⭐️ 5 (12)
Global Vibe Parlor Renovated full kitchen&parking

No image available

$19,562
$153
32%
31.51$80❌❌❌Y / Y⭐️ 5 (55)
Nice old style comfortable house water front.

No image available

$61,652
$248
64%
32.51$150βŒβŒβœ…Y / Y⭐️ 5 (24)
Just listed! Nice and cozy home

No image available

$23,927
$103
59%
312$95❌❌❌Y / Y⭐️ 5 (20)
✨Entire Rental Unit | Close to Downtown Ypsi✨

No image available

$67,642
$269
66%
325$250βŒβŒβœ…Y / Y⭐️ 5 (7)
Family-Friendly Getaway w/ Fire Pit in Ann Arbor

No image available

$24,541
$148
38%
312$155βŒβŒβœ…Y / Y⭐️ 5 (13)
1960s Ann Arbor Hills 3bd retreat

No image available

$62,556
$303
52%
322$150❌❌❌Y / Y⭐️ 5 (8)
Quiet getaway in Ypsi/Ann Arbor/UOM 3 bedrooms

No image available

$47,433
$270
48%
32.52$0❌❌❌Y / Y⭐️ 5 (13)
Clean & Comfortable Home in the City of Belleville

No image available

$45,632
$139
87%
32.55$195βœ…βŒβŒY / Y⭐️ 5 (13)
Homey & Beautiful In Ypsilanti Historic District

No image available

$41,247
$189
59%
312$110❌❌❌Y / Y⭐️ 5 (11)
The Textile House - Close to UMICH

No image available

$62,411
$406
42%
32.52$0❌❌❌Y / Y⭐️ 4.5 (13)
Charming Ann Arbor Home

No image available

$35,198
$177
54%
312$125βŒβŒβœ…Y / Y⭐️ 4.8 (99)
Luxury Stay | Downtown Ypsi

No image available

$91,339
$367
68%
313$0βŒβŒβœ…Y / Y⭐️ 0 (1)
Spacious 3BD Retreat - Sleeps 8

No image available

$32,962
$158
57%
313$0βŒβŒβœ…Y / Y⭐️ 3.5 (4)
Newly Constructed Home with Modern Art-Deco Flair

No image available

$112,360
$405
72%
322$180βŒβŒβœ…Y / Y⭐️ 4.9 (42)
Enjoy this comfy Peaceful house.

No image available

$60,442
$264
62%
312$45βŒβŒβœ…Y / Y⭐️ 0 (1)
Colorful & cozy family house

No image available

$27,706
$114
63%
312$80❌❌❌Y / Y⭐️ 5 (20)
Two Hearted House

No image available

$86,469
$375
63%
322$0βŒβŒβœ…Y / Y⭐️ 0 (0)
Entire Rental unit | Depot Town

No image available

$84,836
$240
92%
314$250βŒβŒβœ…Y / Y⭐️ 0 (0)
Beautiful home!

No image available

$73,200
$200
100%
32.52$0❌❌❌Y / Y⭐️ 0 (2)
Whole House U/M Football

No image available

$124,513
$486
70%
32.51$0❌❌❌Y / Y⭐️ 5 (4)
New listing discount! Bright 3BR home, 15min to UM

No image available

$40,083
$109
95%
3128$185❌❌❌Y / Y⭐️ 5 (3)
Charming Ann Arbor Getaway w/ Deck: Near Downtown!

No image available

$78,288
$310
69%
312$0❌❌❌Y / Y⭐️ 5 (5)
Home in Belleville

No image available

$32,490
$269
33%
321$0❌❌❌Y / N⭐️ 5 (3)

Return Metrics

224.1% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$19,833$39,667$59,500$79,334$99,168$198,336$595,008
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$19,833$39,667$59,500$79,334$99,168$198,336$595,008

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

224.1%

Payback Period Days

162

Return on Investment

224.1%

property-location

7400 Natalie Dr Michigan, 48197

3 bed β€’ 3 bath β€’ 9 guests

Agent

Inquire about this property

Contact Agent

$68,549

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $228/night at 30% occupancy ($24,982.68). Airbtics projects $272/night at 60% occupancy ($47,554).

Top 26% of comparables

Top 26% 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.

$48,714

Avg annual revenue

60%

Avg occupancy rate

$217

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$50k

$85k

$125k

Sign up to see the data on 40 all comparables

$19,834

Profit

Revenue

$68,549

Operating Expenses

$20,911

Operating Income

$47,638

Net Effective Rent

$27,804

Profit (Cash Flow)

$19,834

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

224.1%

Payback Period Days

162