933 Cameron Ave Pontiac, Michigan, 48340
3 bed • 1 bath • 9 guests
Est. $728/mo

Inquire about this property
Contact Agent
$151,800
Zestimate
Airbnb Investor Score
$20,312
Annual Profit
20.1%
Cap Rate
47.1%
Cash on Cash
$50,842
Annual Revenue
BNBCalc predicts this property will get $232 per night with 60% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 48% of comparables
Top 33% 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.
$52,291
Avg annual revenue
60%
Avg occupancy rate
$232
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$95k
$140k
Sign up to see the data on 40 all comparables
$20,313
Profit
Revenue
$50,842
Operating Expenses
$20,289
Operating Income
$30,553
Mortgage & Taxes
$10,240
Profit (Cash Flow)
$20,313
$43,164
Cash Investment
Down Payment
$30,360
Renos & Furnishing
$8,250
Closing Costs
$4,554
Total
$43,164
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
47.05%
Cap Rate
20.12%
STR Tax Calculator (USA)
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
$7,205
Deductible property tax
$1,503
Your total deduction
-$4,135
Your adjusted annual income
$150,000 - -$4,135 = $154,135
Taxes on $154,135 (30%)
$46,241
Your old tax bill
$45,000
Your new tax bill
$46,241
Estimated tax savings
-$1,241
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:
4,791 sqft
Year built:
1920
Size:
1,108 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Forced Air, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 4,791 sqft
- Building area: 1,108 sqft
- Garage: Yes
- Heating: Forced air, natural gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: One Car Garage, Detached
- Amenities: Exhaust Fan, Free Standing Electric Range, Free Standing Refrigerator
- Price per square foot: $137
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1415376017
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $22,350
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $151,800
Schools
- Middle School: Pontiac Middle School with 2/10 star rating
- High School: Pontiac High School with 4/10 star rating