BNBCalc Short Term Rental Investment Analysis 8200 E Jefferson Ave 45-503, Detroit, MI 48214

2 bed • 2 bath • 6 guests • $149,900

BNB

Calc

Annual Revenue

$24,588

Profit (Cash Flow)

-$2,400

Cap Rate

5.1%

Annual Revenue

$24,588

AirDNA projects $162/night at 49% occupancy ($28,993). Airbtics projects $132/night at 51% occupancy ($24,588). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 51% occupancy rate, $132 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,466	$22,806	$34,723	$51,652
Occupancy	37%	52%	63%	67%
Nightly Rate	$95	$113	$144	$202

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2bd Apt in West Village - Eat, Drink, Be Merry!	$25,553	$106	63%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (156)
One Of A Kind Huge Loft Minutes From Downtown!	$31,151	$178	45%	2	1	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
Cozy 2 bed\|1ba apt in West Village w/parking	$34,627	$144	63%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (150)
Stunning Huge Vintage Loft Minutes From Downtown!	$19,333	$123	40%	2	1	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (163)
Gorgeus One Of A Kind Loft Minutes From Downtown!	$22,871	$171	35%	2	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (192)
Modern 2/1 Apt near the Villages \| Free Parking	$22,940	$92	61%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (64)
Beautiful cozy 2bedroom getaway	$16,831	$97	44%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Cozy 2/1 Apt near the Villages \| Free Parking	$19,662	$88	57%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Lovely two-bedroom relaxing private parking rental	$22,967	$98	60%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Opulent 2 Bedroom Getaway	$29,713	$128	59%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.7 (45)
Cozy 2bd room townhome minutes to downtown Detroit	$27,234	$189	37%	2	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (18)
Classic 2/1 Apt Near Villages \| Free Parking	$31,014	$114	67%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (70)
Lovely 2/1 Apt near the Villages \| Free Parking	$25,959	$107	61%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (79)
Detroit Inner City Savings 15 mins from Downtown.	$16,234	$72	60%	2	1	1	$35	❌	❌	❌	N / N	⭐️ 4.5 (19)
Design-Focused, Riverfront Loft Near Downtown	$61,854	$260	65%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Trendy 2/1 Apt near the Villages \| Free Parking	$18,792	$98	48%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Spacious West Village 2bd/2ba apt\|Min to Downtown	$28,435	$113	65%	2	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (172)
Historic 2/1 Apt near the Villages \| Free Parking	$21,245	$86	62%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (61)
Charming 2/1 Mid-Century Apt	$34,092	$127	70%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
Tranquil Haven Retreat	$19,233	$91	54%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.7 (38)
Spacious, Stylish, Parking in Trendy West Village!	$20,493	$92	51%	2	1	28	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
The Comfort Zone in West Village	$37,410	$102	99%	2	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (20)
Central Location w Parking in Trendy West Village!	$20,349	$106	48%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (4)
Fisherman’s Paradise Waterfront	$43,589	$226	51%	2	2	2	$50	❌	❌	❌	N / N	⭐️ 4.9 (22)
Cozy Downtown Detroit Loft with Rustic Charm	$23,142	$96	61%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (116)
The Book House	$21,377	$66	86%	2	1	2	$125	❌	❌	✅	N / N	⭐️ 4 (1)
Luxury-Private Home on the Detroit River! 5 Star	$50,089	$346	30%	2	3	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (12)
Modern Apt near Downtown \| 2 BEDR + Free Parking	$28,663	$112	67%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (64)
Spacious NEW 2Bdrm home close to all w/ parking!	$19,398	$126	38%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Private Parking Garage Great Location 5min to DWNT	$15,789	$122	32%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
The Belvidere Apartment In English Village Detroit	$22,237	$75	78%	2	2	2	$55	❌	❌	✅	Y / Y	⭐️ 4.7 (19)
5 star rated modern and spacious apartment-condo	$21,378	$146	33%	2	1	1	$120	❌	❌	❌	N / N	⭐️ 5 (9)
West Village Victorian Bungalow	$20,935	$88	65%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.9 (21)
New Listing! Urban Retreat In Islandview	$12,604	$84	41%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Downtown City View High Rise	$31,476	$200	43%	2	2	1	$0	✅	✅	❌	Y / N	⭐️ 5 (1)

Return Metrics

-5.85% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,400	-$4,800	-$7,200	-$9,600	-$12,000	-$24,000	-$72,000
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$119,920	$119,920	$119,920	$119,920	$119,920	$119,920	$119,920
Down Payment	$29,980	$29,980	$29,980	$29,980	$29,980	$29,980	$29,980
Property Appreciation	$4,497	$9,128	$13,899	$18,813	$23,875	$51,553	$213,946
Total Return	$151,996	$154,228	$156,599	$159,113	$161,775	$177,452	$291,845

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.85%

Cap Rate

5.14%

Return on Investment

8.71%

8200 E Jefferson Ave 45-503 Detroit, MI, 48214

2 bed • 2 bath • 6 guests

Purchase Price

Est. $719/mo

This property is for sale!

Contact Agent

Detroit

Guide

Zoning

Market

Guide

Laws

Market Data

-12

Airbnb Investor Score

-$2,400

Annual Profit

5.1%

Cap Rate

-5.9%

Cash on Cash

$24,588

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $162/night at 49% occupancy.Projected nightly rate is $132/night at 51% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$24,478

Avg annual revenue

51%

Avg occupancy rate

$132

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

$5k

$25k

$45k

$65k

-$2,400

Profit

Revenue

$24,588

Operating Expenses

$16,876

Operating Income

$7,712

Mortgage & Taxes

$10,112

Profit (Cash Flow)

-$2,400

$40,977

Cash Investment

Down Payment

$29,980

Renos & Furnishing

$6,500

Closing Costs

$4,497

Total

$40,977

DSCR Ratio

Weak

0.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.85%

Cap Rate

5.14%

Return on Investment

8.71%

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

$7,114

Deductible property tax

$1,484

Your total deduction

$18,147

Your adjusted annual income

$150,000 - $18,147 = $131,853

Taxes on $131,853 (30%)

$39,556

Your old tax bill

$45,000

Your new tax bill

$39,556

Estimated tax savings

$5,444

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:

Year built:

Size:

Type:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -