BNBCalc Short Term Rental Rental Arbitrage Analysis 279 N South Long Lake Rd

5 bed • 4 bath • 9 guests • $0

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$173,243

Profit (Cash Flow)

$80,737

Cash on Cash Return

616.3%

Annual Revenue

$173,243

AirDNA projects $429/night at 43% occupancy ($67,376). Airbtics projects $968/night at 49% occupancy ($173,242). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 49% occupancy rate, $968 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$97,913	$217,081	$255,264	$309,800
Occupancy	41%	51%	57%	66%
Nightly Rate	$644	$1,144	$1,193	$1,253

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sunny Slope Ranch, Pool & Hot Tub, Near Long Lake.	$113,748	$546	53%	5	3	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (47)
The "Big House" @ Brookside Resort	$120,472	$636	50%	5	3	1	$210	✅	✅	❌	Y / Y	⭐️ 5 (10)
Cozy Lakeside\|5 bdrms\|Hot Tub,Bonfire,Games,Pets	$178,152	$1,198	40%	5	3	2	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (6)
Up North Getaway w/ Hot Tub & Direct Lake Access!	$181,978	$620	77%	5	4	3	$434	❌	✅	❌	Y / Y	⭐️ 5 (14)
Estate on Silver Lk, Perfect Summer Getaway!	$165,886	$1,162	37%	5	4	7	$475	❌	❌	✅	Y / Y	⭐️ 5 (9)
Brakel Point Homestead	$178,155	$669	65%	5	3	2	$571	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Lakeview Home \|5 bdrms\| Hot Tub,Bonfire,Games,Pets	$89,867	$1,300	18%	5	3	2	$150	✅	✅	✅	Y / Y	⭐️ 0 (0)
The Royal	$251,223	$1,248	55%	5	4	2	$0	❌	✅	❌	Y / Y	⭐️ 2.8 (4)
Lakefront Luxury: Brand New 5Bdr Home on Long Lake	$194,018	$1,178	45%	5	4	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
The Howard Lakehouse	$244,982	$1,126	58%	5	4	7	$450	❌	✅	❌	Y / Y	⭐️ 0 (0)

Return Metrics

616.31% 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)	$80,737	$161,474	$242,211	$322,948	$403,685	$807,370	$2,422,110
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	$80,737	$161,474	$242,211	$322,948	$403,685	$807,370	$2,422,110

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

616.31%

Payback Period Days

Return on Investment

616.31%

279 N South Long Lake Rd Traverse City, Michigan, 49685-8566

5 bed • 4 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$4,832

Zestimate

$173,243

Annual Revenue

BNBCalc predicts this property will get $968 per night with 49% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$171,848

Avg annual revenue

49%

Avg occupancy rate

$968

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

$90k

$140k

$195k

$250k

$80,737

Profit

Revenue

$173,243

Operating Expenses

$34,522

Operating Income

$138,721

Net Effective Rent

$57,984

Profit (Cash Flow)

$80,737

$13,100

Cash Investment

Renos & Furnishing

$13,000

Setup Costs

$100

Total

$13,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

616.31%

Payback Period Days