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}

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

Seasonality (Profit by Month)

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%	3	2	2	$160	❌	❌	❌	N / Y	⭐️ 4.5 (114)
The Treasury Ballroom 601 Loft	$84,469	$471	49%	3	2	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (11)
Entire tri-level home with a patio and king master	$38,606	$262	38%	3	1.5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (24)
Lake Life - Peaceful and Quiet	$71,888	$204	94%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (89)
Liz's Lakefront Home	$107,252	$486	60%	3	3	4	$175	❌	❌	✅	Y / Y	⭐️ 5 (36)
inviting, cozy home with many area amenities	$30,059	$191	43%	3	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (188)
Cozy 3BR Home \| Perfect for Business + Family Stay	$22,748	$162	36%	3	1	2	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (146)
Mod Cottage	$75,894	$256	81%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Cozy home with Lake Oakland privilege	$55,557	$271	54%	3	2	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (33)
Happy Bungalow. Historic & Cozy. Walk to Town!	$67,614	$239	75%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (29)
Cozy Farmhouse With Large Fenced-in Yard	$40,663	$173	61%	3	2	5	$190	❌	❌	✅	Y / Y	⭐️ 5 (54)
Lakefront Orion Twp. Home w/ Fire Pit & Kayak!	$70,557	$289	64%	3	1.5	3	$181	❌	❌	❌	Y / Y	⭐️ 5 (18)
Amazing Cozy Lakefront Retreat 5-Star SuperHost	$60,668	$296	56%	3	2	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Troy Cozy Nestled 3Bd/2.5 Bath	$42,433	$153	71%	3	2.5	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (37)
Close proximity to GM Plant, Shops, Dining, & more	$47,030	$147	85%	3	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (4)
King Bed in the Heart of Entertainment	$48,878	$176	68%	3	1.5	3	$190	❌	❌	✅	Y / Y	⭐️ 5 (8)
Modern Ranch 3 Bed 2 Bath Family Home - Orion Twp	$47,237	$165	76%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (154)
Cheerful 3-Bedroom 2-Bathroom Home With Pool	$55,628	$182	82%	3	2	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (57)
Luxury Waterfront Oasis on Serene Cass Lake	$58,486	$356	41%	3	2.5	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (24)
Lake Access 3 Bd/2 Bth Waterford	$42,447	$189	60%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Spacious & Clean Home in Elizabeth Lake Community	$36,714	$135	72%	3	2	4	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (126)
Stunning design in bright & spacious home!	$127,737	$368	93%	3	3.5	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (39)
Sylvan Lake Getaway	$73,467	$345	48%	3	2	3	$350	❌	❌	✅	Y / Y	⭐️ 5 (9)
Lakefront Beach Cottage	$43,400	$130	86%	3	1	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (40)
Beautiful retreat Home Near Auburn Hills/Waterford	$25,441	$153	43%	3	1	2	$160	❌	❌	✅	N / Y	⭐️ 4.5 (89)
In the Mix!	$20,889	$129	41%	3	1	2	$225	❌	❌	❌	N / Y	⭐️ 4.5 (8)
Corp/Family Townhome DT Auburn Hills	$48,274	$176	71%	3	2.5	1	$135	✅	❌	❌	Y / Y	⭐️ 5 (34)
The Montgomery-Historic Lakefront Home / house	$76,323	$602	34%	3	2.5	2	$235	❌	❌	✅	Y / Y	⭐️ 5 (98)
Bluegill Cottage:Cool Off and Unwind by the Water	$66,175	$204	85%	3	1.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (17)
New Construction Lake House	$25,968	$215	33%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Spacious 3 BR Townhome in DT Auburn Hills	$42,170	$165	64%	3	3	2	$160	✅	❌	❌	Y / Y	⭐️ 4.9 (14)
Lake, calm place to enjoy meditation and nature	$67,459	$183	100%	3	2	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (11)
Canal-Front Cottage in Waterford	$26,616	$202	36%	3	2	1	$0	❌	❌	✅	Y / N	⭐️ 0 (2)
Overbrook Manor	$137,250	$375	100%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
A home away from home	$25,925	$138	51%	3	2.5	7	$100	❌	❌	✅	Y / Y	⭐️ 5 (8)
Entire House Pontiac Family Welcome	$23,892	$128	51%	3	1	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Cass Lake 3BR Vacation Home + Game Room	$45,227	$324	35%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
Charming 3BR Rochester Rental	$41,932	$201	57%	3	2	3	$0	❌	❌	❌	Y / N	⭐️ 4.5 (13)
Cheerful 3 bedroom house in central location	$18,755	$183	28%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Humble Abode	$17,128	$120	39%	3	1	3	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

47.05%

Cap Rate

20.12%

Return on Investment

61.06%

933 Cameron Ave Pontiac, Michigan, 48340

3 bed • 1 bath • 9 guests

Purchase Price

Est. $728/mo

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.

Occupancy Rate

Top 48% 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.

$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

$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

Revenue Appreciation

Cash on Cash Return

47.05%

Cap Rate

20.12%

Return on Investment

61.06%

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:

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