BNBCalc Short Term Rental Investment Analysis 9001 Charter Oak Ln, Saline, MI 48176

4 bed • 2 bath • 12 guests • $760,000

BNB

Calc

Annual Revenue

$128,537

Profit (Cash Flow)

$90,623

Cap Rate

12.9%

Annual Revenue

$128,537

AirDNA projects $664/night at 53% occupancy ($128,536). Airbtics projects $360/night at 63% occupancy ($82,837). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 53% occupancy rate, $664 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$47,355	$72,995	$85,828	$224,486
Occupancy	51%	69%	72%	82%
Nightly Rate	$241	$274	$298	$720

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ann Arbor’s Countryside Dome	$82,330	$250	82%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (60)
LOVELY big family house and garden, Ann Arbor	$61,719	$226	72%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (77)
Luxury University Escape	$71,368	$269	70%	4	1	2	$79	❌	❌	❌	Y / Y	⭐️ 4.9 (31)
Newly renovated home in a quiet neighborhood	$41,972	$120	88%	4	2	2	$90	❌	❌	✅	Y / Y	⭐️ 4.9 (61)
10 Mins To The Big House/ Sleeps Up To 10 Guests	$60,847	$238	65%	4	2	3	$200	✅	❌	✅	Y / Y	⭐️ 4.8 (39)
Luxurious Residence 3 Miles to UM Stadium	$53,086	$280	47%	4	3	2	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Completely Remodeled Historic Home in Ann Arbor	$184,207	$698	69%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (8)
Clean and cozy AA home close to Michigan Stadium	$172,823	$928	47%	4	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (28)
Beautiful and quite neighborhood	$20,862	$300	19%	4	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (8)
1924 Charming Normal Park Home	$77,092	$292	72%	4	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (12)

Return Metrics

48.9% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$90,622	$181,245	$271,868	$362,491	$453,114	$906,229	$2,718,687
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$608,000	$608,000	$608,000	$608,000	$608,000	$608,000	$608,000
Down Payment	$152,000	$152,000	$152,000	$152,000	$152,000	$152,000	$152,000
Property Appreciation	$22,800	$46,284	$70,472	$95,386	$121,048	$261,376	$1,084,719
Total Return	$873,422	$987,529	$1,102,341	$1,217,878	$1,334,162	$1,927,605	$4,563,406

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

48.9%

Cap Rate

12.91%

Return on Investment

65.23%

9001 Charter Oak Ln Saline, MI, 48176

4 bed • 2 bath • 12 guests

Purchase Price

Est. $3,645/mo

This property is for sale!

Contact Agent

205

Airbnb Investor Score

$46,879

Annual Profit

12.9%

Cap Rate

48.9%

Cash on Cash

$128,537

Annual Revenue

BNBCalc predicts this property will get $360 per night with 63% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$82,630

Avg annual revenue

63%

Avg occupancy rate

$360

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

$75k

$125k

$185k

$90,623

Profit

Revenue

$128,537

Operating Expenses

$30,390

Operating Income

$98,147

Mortgage & Taxes

$7,524

Profit (Cash Flow)

$90,623

$185,300

Cash Investment

Down Payment

$152,000

Renos & Furnishing

$10,500

Closing Costs

$22,800

Total

$185,300

DSCR Ratio

Strong

1.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

48.9%

Cap Rate

12.91%

Return on Investment

65.23%

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

$36,070

Deductible property tax

$7,524

Your total deduction

$29,861

Your adjusted annual income

$150,000 - $29,861 = $120,139

Taxes on $120,139 (30%)

$36,042

Your old tax bill

$45,000

Your new tax bill

$36,042

Estimated tax savings

$8,958

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

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: -