BNBCalc Short Term Rental Investment Analysis 912 Nottingham Rd, Grosse Pointe Park, MI, 48230

7 bed • 4 bath • 18 guests • $417,200

BNB

Calc

Annual Revenue

$125,527

Profit (Cash Flow)

$67,386

Cap Rate

22.9%

Annual Revenue

$125,527

AirDNA projects $716/night at 48% occupancy ($125,527).

BNB Calc projects a 48% occupancy rate, $716 rate per night.

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

Return Metrics

59.65% 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)	$67,385	$134,771	$202,156	$269,542	$336,927	$673,855	$2,021,566
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$333,760	$333,760	$333,760	$333,760	$333,760	$333,760	$333,760
Down Payment	$83,440	$83,440	$83,440	$83,440	$83,440	$83,440	$83,440
Property Appreciation	$12,516	$25,407	$38,685	$52,362	$66,449	$143,481	$595,453
Total Return	$497,101	$577,378	$658,042	$739,104	$820,576	$1,234,537	$3,034,220

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

59.65%

Cap Rate

22.89%

Return on Investment

74.36%

912 Nottingham Rd Grosse Pointe Park, Michigan, 48230-1734

7 bed • 4 bath • 18 guests

Purchase Price

Est. $2,001/mo

Inquire about this property

Contact Agent

$417,200

Zestimate

$125,527

Annual Revenue

Projected nightly rate is $716/night at 48% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$67,386

Profit

Revenue

$125,527

Operating Expenses

$29,999

Operating Income

$95,529

Mortgage & Taxes

$28,143

Profit (Cash Flow)

$67,386

$112,956

Cash Investment

Down Payment

$83,440

Renos & Furnishing

$17,000

Closing Costs

$12,516

Total

$112,956

DSCR Ratio

Strong

3.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

59.65%

Cap Rate

22.89%

Return on Investment

74.36%

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

$19,801

Deductible property tax

$4,130

Your total deduction

-$23,708

Your adjusted annual income

$150,000 - -$23,708 = $173,708

Taxes on $173,708 (30%)

$52,112

Your old tax bill

$45,000

Your new tax bill

$52,112

Estimated tax savings

-$7,112

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com