BNBCalc Short Term Rental Investment Analysis Ann Arbor-Saline Rd, Ann Arbor, MI,

2 bed • 1 bath • 6 guests • $180,000

BNB

Calc

Annual Revenue

$64,122

Profit (Cash Flow)

$29,964

Cap Rate

23.4%

Annual Revenue

$64,122

AirDNA projects $220/night at 57% occupancy ($45,801). Airbtics projects $214/night at 63% occupancy ($49,242). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 77% occupancy rate, $228 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,463	$31,215	$66,044	$172,516
Occupancy	45%	59%	77%	96%
Nightly Rate	$106	$139	$228	$483

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 blocks to the Big House - 5 star comfort!	$50,613	$180	75%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (339)
Clean, Fresh and Homey 2BR! Welcome!	$35,116	$222	42%	2	1	3	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Playful and Serene 2 Bdr- Walk to the Stadium!	$43,959	$151	77%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (91)
The 4M Favorite - Spotless 2-Bed in A2 near UMich!	$29,287	$140	55%	2	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (157)
The 4M Favorite Spotless 2-Bed in A2 Near Campus!	$25,983	$134	52%	2	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (192)
The 4M Favorite Spotless 2-Bed Close to UMich A2!	$31,999	$136	63%	2	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (127)
City Gem	$80,482	$482	43%	2	1	3	$125	❌	❌	❌	N / Y	⭐️ 5 (41)
Amelia's Cottage Everything A2 has to Offer	$25,207	$90	71%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (266)
Private Charming Old West Side bedrooms	$46,452	$450	26%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (55)
Ann Arbor house close to everything	$39,508	$236	42%	2	1	3	$85	❌	❌	❌	N / N	⭐️ 5 (77)
Recently Renovated 2-Bedroom Near Michigan Stadium	$30,015	$125	60%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (87)
2-Bedrm. Easy walk to Campus + Main St w/Pking #3	$22,688	$103	57%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (63)
2-Bedrm. Easy walk to Campus + Main St w/Pking #4	$25,456	$100	66%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (79)
2-Bedrm. Easy walk to Campus + Main St w/Pking #5	$32,194	$105	80%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (119)
2-Bedrm. Easy walk to Campus + Main St w/Pking #6	$95,446	$339	76%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (104)
Secluded 2BR Loft - Minutes from Downtown AA!	$96,597	$593	44%	2	1	3	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
West Side Private Ann Arbor 2 Bedroom Suite	$19,453	$130	35%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (60)
The 4M Boho House - Clean, Spacious near UMich!	$26,302	$125	56%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (151)
Renovated bungalow minutes from campus, sleeps 5!	$40,465	$151	70%	2	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (99)
Two Bedroom Suite, Old West Side a Mile to Main St	$29,994	$103	79%	2	1	2	$30	❌	❌	❌	N / Y	⭐️ 5 (274)
Ann Arbor Home with Pool Table	$42,002	$139	77%	2	1.5	2	$90	✅	❌	❌	Y / Y	⭐️ 5 (71)
Apartment near Kerrytown Concert House	$46,325	$122	100%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (63)
West Side Ann Arbor Private 2 Bedroom Suite	$18,343	$129	38%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (122)
Modern apartment with fitness center	$31,788	$87	96%	2	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (68)
Apartment near Kerrytown Concert House	$61,893	$167	98%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (75)
The Deluxe Suite	$46,248	$324	39%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (66)
Bright and Spacious 2BR Townhouse!	$31,890	$141	59%	2	1	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (36)
🌟”The Little Big House”🏡A2’s Premiere Townhouse!🌳	$35,772	$160	59%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (114)
Boho Chic 2 Bedroom Close to Stadium & UM	$29,940	$136	59%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (132)
Ann Arbor Newly Renovated Neighborhood Gem near UM	$85,235	$499	46%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (18)
Home in Ann Arbor Near Campus	$81,671	$226	98%	2	1	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (49)
2-Bedrm. Easy walk to Campus + Main St w/Pking #1	$22,221	$103	56%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (56)
Walkers Paradise! Campus/Downtown 2bed w Parking!	$21,430	$104	53%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (81)
Cozy 2BR Loft, Stroll to Downtown A2	$56,818	$445	34%	2	1	3	$110	❌	❌	❌	Y / Y	⭐️ 4.6 (91)
Great location in downtown Ann Arbor!	$182,167	$654	75%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (186)
Urban Condo with Balcony in Downtown Ann Arbor	$40,367	$106	96%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (71)
Apartment near Kerrytown Concert House	$38,665	$106	95%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (40)
Modern apartment with fitness center	$53,815	$148	96%	2	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (77)
Private, Spacious, Updated - Walk to Downtown	$89,880	$580	42%	2	1	3	$110	❌	❌	❌	Y / Y	⭐️ 4.6 (69)
All Private Cozy Old West Home Side near downtown	$28,784	$103	74%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (189)

Return Metrics

62.88% 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)	$29,964	$59,928	$89,892	$119,856	$149,820	$299,641	$898,923
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,768	$3,645	$5,638	$7,755	$10,001	$23,492	$144,000
Down Payment	$36,000	$36,000	$36,000	$36,000	$36,000	$36,000	$36,000
Property Appreciation	$5,400	$10,962	$16,690	$22,591	$28,669	$61,904	$256,907
Total Return	$73,132	$110,535	$148,222	$186,203	$224,491	$421,038	$1,335,830

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

62.88%

Cap Rate

23.39%

Return on Investment

77.92%

Ann Arbor-Saline Rd Ann Arbor, Michigan

2 bed • 1 bath • 6 guests

Purchase Price

Est. $863/mo

Inquire about this property

Contact Agent

$346,100

Zestimate

Ann Arbor

Zoning

Laws

336

Airbnb Investor Score

$29,964

Annual Profit

23.4%

Cap Rate

62.9%

Cash on Cash

$64,122

Annual Revenue

BNBCalc predicts this property will get $214 per night with 63% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$46,811

Avg annual revenue

63%

Avg occupancy rate

$214

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

$70k

$125k

$185k

$29,964

Profit

Revenue

$64,122

Operating Expenses

$22,016

Operating Income

$42,106

Mortgage & Taxes

$12,142

Profit (Cash Flow)

$29,964

$47,650

Cash Investment

Down Payment

$36,000

Renos & Furnishing

$6,250

Closing Costs

$5,400

Total

$47,650

DSCR Ratio

Strong

3.47

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

62.88%

Cap Rate

23.39%

Return on Investment

77.92%

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

$8,543

Deductible property tax

$1,782

Your total deduction

-$11,269

Your adjusted annual income

$150,000 - -$11,269 = $161,269

Taxes on $161,269 (30%)

$48,381

Your old tax bill

$45,000

Your new tax bill

$48,381

Estimated tax savings

-$3,381

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:

2 sqft

Year built:

1945

Size:

1,125 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Baseboard, Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 2 sqft

Building area: 1,125 sqft

Garage: No

Heating: Baseboard, natural gas

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: Other

Amenities: -

Price per square foot: $307

Lot Info

Zoning: -

Land Use: -

Parcel Number: L1207300013

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $260,864

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $346,100

Schools

Middle School: Slauson Middle School with 7/10 star rating
High School: Pioneer High School with 8/10 star rating