BNBCalc Short Term Rental Investment Analysis 9811 N Kessler

2 bed • 1 bath • 4 guests • $250,000

BNB

Calc

Annual Revenue

$37,860

Profit (Cash Flow)

-$1,321

Cap Rate

7.7%

Annual Revenue

$37,860

AirDNA projects $231/night at 48% occupancy ($40,498). Airbtics projects $180/night at 54% occupancy ($35,501). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 54% occupancy rate, $192 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,743	$33,337	$43,354	$56,723
Occupancy	43%	51%	61%	78%
Nightly Rate	$133	$163	$203	$283

Seasonality (Profit by Month)

Return Metrics

-1.73% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,320	-$2,641	-$3,962	-$5,283	-$6,604	-$13,208	-$39,624
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$187,499	$187,499	$187,499	$187,499	$187,499	$187,499	$187,499
Down Payment	$62,500	$62,500	$62,500	$62,500	$62,500	$62,500	$62,500
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$256,179	$262,583	$269,219	$276,093	$283,214	$322,771	$567,191

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.73%

Cap Rate

7.7%

Return on Investment

9.78%

9811 N Kessler Irons, Michigan, 49644-8713

2 bed • 1 bath • 4 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

$249,300

Zestimate

$37,860

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
AirDNA projects $231/night at 48% occupancy ($40,498.25). Airbtics projects $180/night at 54% occupancy ($35,501).

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

-$1,321

Profit

Revenue

$37,860

Operating Expenses

$18,602

Operating Income

$19,258

Mortgage & Taxes

$20,579

Profit (Cash Flow)

-$1,321

$76,250

Cash Investment

Down Payment

$62,500

Renos & Furnishing

$6,250

Closing Costs

$7,500

Total

$76,250

DSCR Ratio

Weak

0.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.73%

Cap Rate

7.7%

Return on Investment

9.78%

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

$16,770

Deductible property tax

$2,475

Your total deduction

$57,503

Your adjusted annual income

$150,000 - $57,503 = $92,497

Taxes on $92,497 (30%)

$27,749

Your old tax bill

$45,000

Your new tax bill

$27,749

Estimated tax savings

$17,251

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Address	Beds	Baths	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
9804 N Kessler	3	1	-	0	-	$0	70
9768 N Kessler	-	-	-	0	-	$0	-
9953 N Aqua Dr	-	-	-	0	-	$0	-
9541 N Granger Rd	-	-	-	29,185	-	$0	-
9505 N Granger Rd	-	-	-	0	-	$0	-
9712 W Harper Dr	-	-	-	0	-	$0	-
9728 W Harper Dr	-	-	-	0	-	$0	-
9474 N Harper Dr	4	3	-	0	-	$685,000	-
8312 W Nixon Rd	-	-	-	294,901	-	$0	-
9438 N Harper Dr	-	-	-	0	-	$0	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 04-202-004-00

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: $49,500

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $149,421