BNBCalc Short Term Rental Rental Arbitrage Analysis E6892 Crossover Rd, Munising, MI, 49862

2 bed • 1 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$39,213

Profit (Cash Flow)

$22,115

Cash on Cash Return

348.3%

Annual Revenue

$39,213

AirDNA projects $236/night at 54% occupancy ($46,546). Airbtics projects $176/night at 61% occupancy ($39,212). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, $176 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,875	$34,185	$55,497	$85,056
Occupancy	52%	59%	69%	77%
Nightly Rate	$126	$153	$211	$291

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Crossover Cabin, UP all-season getaway	$34,853	$184	48%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (103)
Moose Tracks-Easy Access to Trail 7	$37,584	$154	59%	2	1	1	$194	❌	❌	❌	Y / Y	⭐️ 5 (28)
Trails Inn	$49,192	$241	55%	2	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (63)
Lake Tahoe UP - Tin Shack	$55,830	$214	69%	2	1	3	$125	❌	❌	✅	N / Y	⭐️ 5 (95)
Spacious cabin living! Trail & Lake Access!	$32,471	$153	57%	2	1	1	$55	❌	❌	✅	N / Y	⭐️ 5 (151)
Getaway by the bay.. a cozy 2 BR downtown Munising	$38,405	$119	85%	2	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (493)
Vista Grand Lodge on Munising Bay	$51,874	$228	60%	2	2	2	$100	❌	❌	✅	Y / N	⭐️ 5 (73)
Camel Rider’s Resort Cabin #3	$20,482	$93	52%	2	1	2	$75	❌	❌	❌	N / N	⭐️ 5 (46)
Camel Rider’s Resort Cabin#4	$24,836	$93	67%	2	1	2	$75	❌	❌	❌	N / N	⭐️ 5 (46)
Camel Rider’s Resort Cabin #5	$18,893	$124	35%	2	1	2	$75	❌	❌	❌	N / N	⭐️ 5 (27)
2 Bedroom Pet Friendly Cabin with Hot Tub	$49,927	$196	68%	2	1	2	$60	❌	✅	✅	N / N	⭐️ 5 (14)
Mill Street Retreat	$29,980	$152	52%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.5 (232)
The Hemlock. Ride from cabin to Trail 7 & beyond!	$28,842	$114	67%	2	1	2	$55	❌	❌	❌	N / Y	⭐️ 5 (74)
Camel Riders Restaurant Cabin	$78,859	$211	98%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (3)
The Munising Motel House	$32,777	$132	64%	2	2	1	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (263)
Falling Rock (4) “Lake Superior Suite”- Downtown	$19,161	$89	55%	2	1	1	$60	❌	❌	❌	N / N	⭐️ 5 (172)
Pictured Rocks, River access, Trails, hot tub	$64,521	$312	56%	2	1	3	$75	❌	✅	❌	Y / Y	⭐️ 5 (56)
Lost on the Lake-Cozy Cottage with a Lakeview	$38,912	$127	76%	2	1	1	$194	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
Stella Lake Dream House	$42,059	$181	56%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (24)
Cozy Cabin w/ AuTrain Lk & trail Access. Parking	$35,172	$149	63%	2	1	1	$62	❌	❌	✅	Y / Y	⭐️ 5 (159)
Pictured Rocks Cottage	$56,411	$186	81%	2	1.5	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (400)
Pictured Rocks, River access, Trails, hot tub	$56,283	$312	49%	2	1	3	$75	❌	✅	❌	Y / Y	⭐️ 5 (62)
Cedar Eagles Nest Side Unit	$35,214	$190	49%	2	1	3	$65	❌	❌	❌	N / Y	⭐️ 5 (105)
Woodland Eagles Nest Side Unit	$50,044	$178	75%	2	1	3	$60	❌	❌	❌	N / Y	⭐️ 5 (209)
Munising Lakeview Getaway	$32,097	$138	58%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
TH3-Updated Apartment Downtown Munising, Walk to A	$20,935	$93	53%	2	1	1	$154	❌	❌	❌	Y / Y	⭐️ 4.5 (80)
Rudolph's Cabin in Christmas-near PRNL	$77,621	$283	73%	2	2	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (58)
The Birch. Ride from cabin to Trail 7 & beyond!	$34,493	$129	72%	2	1	2	$50	❌	❌	❌	N / N	⭐️ 5 (101)
SSVR4-Downtown Munising Apartment, 2 blocks from L	$33,786	$113	78%	2	1	1	$169	❌	❌	❌	N / Y	⭐️ 5 (32)
Head in the Clouds @ Hiawatha Forest/Boot Lake	$33,499	$146	61%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (470)
Thunder Lake Getaway	$35,565	$191	43%	2	1	3	$150	❌	❌	✅	N / N	⭐️ 5 (57)
Lakefront Cabin w/ Dock & Trails, Mins to Town!	$86,248	$324	72%	2	1	2	$129	❌	❌	✅	N / Y	⭐️ 4.5 (13)
Log Cabin in the Woods	$98,761	$349	77%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (20)
Central Location in Downtown Munising!	$29,450	$151	51%	2	1	1	$75	❌	❌	❌	N / Y	⭐️ 5 (264)
Spacious Barndominium with Lake Superior Views!	$38,814	$217	46%	2	1	1	$95	✅	❌	❌	Y / Y	⭐️ 5 (40)
Frosty's Lakeview Chalet - near Pictured Rocks	$60,496	$289	56%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (15)
2 Bedroom Lake Front Cabin	$41,680	$166	68%	2	1	2	$60	❌	❌	✅	N / N	⭐️ 5 (10)
2-Bedroom Luxury Loft in the Heart of Downtown 2A	$34,761	$143	64%	2	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (63)
Falling Rock (2) “Pictured Rocks Suite”- Downtown	$19,497	$97	51%	2	1	1	$60	❌	❌	❌	N / N	⭐️ 5 (153)
SSVR2-Spacious, Downtown Munising Apartment	$20,909	$102	46%	2	1	1	$169	❌	❌	✅	N / Y	⭐️ 4.5 (93)

Return Metrics

348.26% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,114	$44,229	$66,344	$88,459	$110,574	$221,149	$663,448
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$22,114	$44,229	$66,344	$88,459	$110,574	$221,149	$663,448

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

348.26%

Payback Period Days

104

Return on Investment

348.26%

E6892 Crossover Rd Munising, Michigan, 49862

2 bed • 1 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$39,213

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $236/night at 54% occupancy.Projected nightly rate is $176/night at 61% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$42,029

Avg annual revenue

61%

Avg occupancy rate

$176

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

$20k

$45k

$70k

$100k

$22,115

Profit

Revenue

$39,213

Operating Expenses

$17,098

Operating Income

$22,115

Net Effective Rent

Profit (Cash Flow)

$22,115

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

348.26%

Payback Period Days

104