property-location

E16983 Nevins Lake Rd Shingleton, Michigan

2 bed • 1 bath • 4 guests

Purchase Price

Est. $NaN/mo

$47,358

Annual Revenue

Median of 8 comps selected by Bill, creator of this analysis.

Avg Daily Rate
$287
Occupancy
45%

$10k

$25k

$45k

$60k

Bear Necessity Cabin Near Pictured Rocks Hot Tub
$58,632
$46,136
$327
49.2%
142431$0❌✅✅Yes / Yes❌⭐️ 4.97 (60)Profile
Bear Cub #1 Camper Pictured Rocks ORV
$50,562
$24,059
$251
55.1%
261971$0❌❌✅No / No❌⭐️ 4.71 (24)Profile
Welcome to The Nauti Pine Lodge
$49,802
$22,688
$365
37.4%
3915632$0❌❌❌Yes / Yes❌⭐️ 2.45 (62)

—

Quiet year round lake home swimming/fishing near Pictured Rocks trail access
$48,967
$31,633
$273
49.1%
369831$0❌❌✅Yes / Yes❌⭐️ 2.45 (95)

—

Bear Cub #2 Camper Pictured Rocks ORV
$45,749
$22,297
$193
65%
141921$0❌❌✅No / No❌⭐️ 4.8 (35)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,299/mo

Avg profit / month

$385/mo

Best profit month

Jul $5,176

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

9.67%

Cap Rate

8.75%

Profit (Cummulative)

$4,624

$2,260

$8,616

$6,900

$1,326

Total Gain

$15,110

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.