9695 Community Hall Rd Union Pier, MI, 49129
5 bed • 4 bath • 15 guests
Est. $5,083/mo
Inquire about this property
Contact Agent
$1,059,800
Zestimate
Airbnb Investor Score
-$4,360
Annual Profit
6.3%
Cap Rate
-1.7%
Cash on Cash
$92,885
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $573/night at 47% occupancy.Projected nightly rate is $519/night at 49% occupancy.
Top 53% of comparables
Top 38% 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.
$95,589
Avg annual revenue
49%
Avg occupancy rate
$519
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$75k
$125k
$180k
Sign up to see the data on 40 all comparables
-$4,361
Profit
Revenue
$92,885
Operating Expenses
$25,755
Operating Income
$67,130
Mortgage & Taxes
$71,491
Profit (Cash Flow)
-$4,361
$256,754
Cash Investment
Down Payment
$211,960
Renos & Furnishing
$13,000
Closing Costs
$31,794
Total
$256,754
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.69%
Cap Rate
6.33%
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
$50,299
Deductible property tax
$10,492
Your total deduction
$111,147
Your adjusted annual income
$150,000 - $111,147 = $38,853
Taxes on $38,853 (30%)
$11,656
Your old tax bill
$45,000
Your new tax bill
$11,656
Estimated tax savings
$33,344
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:
0.72 sqft
Year built:
1998
Size:
4,190 sqft
Type:
SINGLE_FAMILY
Parking:
3
Heating:
Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 0.72 sqft
- Building area: 4,190 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: Attached
- Amenities: Dishwasher, Dryer, Oven, Refrigerator, Washer
- Price per square foot: $252
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 111303360045074
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $173,355
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,059,800
Schools
- Elementary School: New Buffalo Elementary School with 7/10 star rating
- Middle School: New Buffalo Middle School with 9/10 star rating
- High School: New Buffalo Senior High School with 9/10 star rating