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 Investment Analysis 933 Cameron Ave, Pontiac, MI, 48340

3 bed • 1 bath • 9 guests • $151,800

BNB

Calc

Annual Revenue

$50,842

Profit (Cash Flow)

$20,313

Cap Rate

20.1%

Annual Revenue

$50,842

AirDNA projects $132/night at 55% occupancy ($26,516). Airbtics projects $232/night at 60% occupancy ($50,841). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 60% occupancy rate, $232 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,495$42,033$77,287$118,480
Occupancy42%58%75%86%
Nightly Rate$160$190$275$368

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
AutoManiac spot in the heart of Pontiac/3 beds 2 b
$32,798
$155
55%
322$160❌❌❌N / Y⭐️ 4.5 (114)
The Treasury Ballroom 601 Loft
$84,469
$471
49%
321$0❌❌❌N / N⭐️ 4.5 (11)
Entire tri-level home with a patio and king master
$38,606
$262
38%
31.52$150✅❌❌Y / Y⭐️ 5 (24)
Lake Life - Peaceful and Quiet
$71,888
$204
94%
321$100❌❌✅Y / Y⭐️ 5 (89)
Liz's Lakefront Home
$107,252
$486
60%
334$175❌❌✅Y / Y⭐️ 5 (36)
inviting, cozy home with many area amenities
$30,059
$191
43%
31.52$0❌❌❌Y / Y⭐️ 4.5 (188)
Cozy 3BR Home | Perfect for Business + Family Stay
$22,748
$162
36%
312$160❌❌❌Y / Y⭐️ 4.5 (146)
Mod Cottage
$75,894
$256
81%
323$0❌❌❌Y / Y⭐️ 5 (36)
Cozy home with Lake Oakland privilege
$55,557
$271
54%
321$180❌❌✅Y / Y⭐️ 5 (33)
Happy Bungalow. Historic & Cozy. Walk to Town!
$67,614
$239
75%
322$125❌❌❌Y / Y⭐️ 5 (29)
Cozy Farmhouse With Large Fenced-in Yard
$40,663
$173
61%
325$190❌❌✅Y / Y⭐️ 5 (54)
Lakefront Orion Twp. Home w/ Fire Pit & Kayak!
$70,557
$289
64%
31.53$181❌❌❌Y / Y⭐️ 5 (18)
Amazing Cozy Lakefront Retreat 5-Star SuperHost
$60,668
$296
56%
325$0❌❌❌Y / Y⭐️ 5 (28)
Troy Cozy Nestled 3Bd/2.5 Bath
$42,433
$153
71%
32.53$125❌❌✅Y / Y⭐️ 5 (37)
Close proximity to GM Plant, Shops, Dining, & more
$47,030
$147
85%
313$125❌❌❌Y / Y⭐️ 5 (4)
King Bed in the Heart of Entertainment
$48,878
$176
68%
31.53$190❌❌✅Y / Y⭐️ 5 (8)
Modern Ranch 3 Bed 2 Bath Family Home - Orion Twp
$47,237
$165
76%
323$125❌❌❌Y / Y⭐️ 4.9 (154)
Cheerful 3-Bedroom 2-Bathroom Home With Pool
$55,628
$182
82%
323$150✅❌✅Y / Y⭐️ 5 (57)
Luxury Waterfront Oasis on Serene Cass Lake
$58,486
$356
41%
32.54$250❌❌❌Y / Y⭐️ 5 (24)
Lake Access 3 Bd/2 Bth Waterford
$42,447
$189
60%
323$175❌❌✅Y / Y⭐️ 4.5 (15)
Spacious & Clean Home in Elizabeth Lake Community
$36,714
$135
72%
324$70❌❌✅Y / Y⭐️ 4.5 (126)
Stunning design in bright & spacious home!
$127,737
$368
93%
33.53$200✅❌❌Y / Y⭐️ 5 (39)
Sylvan Lake Getaway
$73,467
$345
48%
323$350❌❌✅Y / Y⭐️ 5 (9)
Lakefront Beach Cottage
$43,400
$130
86%
313$200❌❌❌Y / Y⭐️ 5 (40)
Beautiful retreat Home Near Auburn Hills/Waterford
$25,441
$153
43%
312$160❌❌✅N / Y⭐️ 4.5 (89)
In the Mix!
$20,889
$129
41%
312$225❌❌❌N / Y⭐️ 4.5 (8)
Corp/Family Townhome DT Auburn Hills
$48,274
$176
71%
32.51$135✅❌❌Y / Y⭐️ 5 (34)
The Montgomery-Historic Lakefront Home / house
$76,323
$602
34%
32.52$235❌❌✅Y / Y⭐️ 5 (98)
Bluegill Cottage:Cool Off and Unwind by the Water
$66,175
$204
85%
31.51$150❌❌❌Y / Y⭐️ 5 (17)
New Construction Lake House
$25,968
$215
33%
32.52$0❌❌❌Y / Y⭐️ 5 (17)
Spacious 3 BR Townhome in DT Auburn Hills
$42,170
$165
64%
332$160✅❌❌Y / Y⭐️ 4.9 (14)
Lake, calm place to enjoy meditation and nature
$67,459
$183
100%
322$70❌❌❌Y / Y⭐️ 5 (11)
Canal-Front Cottage in Waterford
$26,616
$202
36%
321$0❌❌✅Y / N⭐️ 0 (2)
Overbrook Manor
$137,250
$375
100%
333$0❌❌❌Y / Y⭐️ 5 (3)
A home away from home
$25,925
$138
51%
32.57$100❌❌✅Y / Y⭐️ 5 (8)
Entire House Pontiac Family Welcome
$23,892
$128
51%
317$0❌❌✅Y / Y⭐️ 5 (5)
Cass Lake 3BR Vacation Home + Game Room
$45,227
$324
35%
322$200❌❌✅Y / Y⭐️ 4.5 (24)
Charming 3BR Rochester Rental
$41,932
$201
57%
323$0❌❌❌Y / N⭐️ 4.5 (13)
Cheerful 3 bedroom house in central location
$18,755
$183
28%
331$0❌❌✅Y / Y⭐️ 5 (7)
Humble Abode
$17,128
$120
39%
313$0❌❌❌Y / N⭐️ 5 (4)

Return Metrics

47.05% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$20,312$40,625$60,937$81,250$101,562$203,125$609,376
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,491$3,074$4,755$6,540$8,434$19,812$121,440
Down Payment$30,360$30,360$30,360$30,360$30,360$30,360$30,360
Property Appreciation$4,554$9,244$14,075$19,052$24,177$52,206$216,658
Total Return$56,717$83,304$110,129$137,202$164,535$305,504$977,835

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

47.05%

Cap Rate

20.12%

Return on Investment

61.06%

property-location

933 Cameron Ave Pontiac, Michigan, 48340

3 bed • 1 bath • 9 guests

Est. $728/mo

Agent

Inquire about this property

Contact Agent

$151,800

Zestimate

265

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

2.98

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%

Profit (Cummulative)

$20,313

$1,491

$8,250

$4,554

$0

Total Gain

$26,358

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

$7,205

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