BNBCalc Short Term Rental Rental Arbitrage Analysis 3390 Gerald Ave, Rochester Hills, MI, 48307

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$37,595

Profit (Cash Flow)

$5,107

Cash on Cash Return

80.4%

Annual Revenue

$37,595

AirDNA projects $113/night at 69% occupancy ($28,478). Airbtics projects $141/night at 73% occupancy ($37,594). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 73% occupancy rate, $141 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,276	$39,919	$48,401	$58,113
Occupancy	64%	77%	87%	90%
Nightly Rate	$109	$137	$146	$169

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peaceful Rochester Home, Quiet and Charming!	$48,915	$151	87%	2	1	3	$99	❌	❌	✅	Y / Y	⭐️ 5 (25)
Comfy 2 bedroom house in RH -Mid and Long term	$32,011	$107	80%	2	1	5	$80	❌	❌	❌	Y / Y	⭐️ 5 (27)
NEW! Relaxing & Peaceful 2 BR FLAT \| Top Location	$63,996	$253	67%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (23)
Downtown Rochester Gem!	$41,344	$158	71%	2	2	3	$95	❌	❌	✅	Y / Y	⭐️ 5 (92)
Hidden Tri-level Jewel	$26,944	$131	54%	2	2.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (40)
Comfy-Modern Troy Home by M-59,Malls,H.,Restaurant	$22,936	$148	40%	2	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (22)
Entire Apartment near Hall Road	$17,030	$86	53%	2	2.5	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (51)
Cabin Retreat with Hot Tub in Shelby Twp	$39,299	$158	60%	2	1	1	$175	❌	✅	✅	Y / Y	⭐️ 4.5 (14)
Family Retreat Townhouse 2/1.5	$24,872	$134	48%	2	1.5	2	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (53)
Charming & Cozy Centrally Located Birmingham condo	$27,096	$102	68%	2	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (53)
Cozy 2BD Haven near Downtown Birmingham \| Sleeps 6	$37,440	$110	87%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (23)
Clean, cozy, modern home! Fitness, Family Friendly	$30,313	$142	56%	2	1.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (41)
Modern Oakland U Auburn / Rochester Hills Condo 1	$34,855	$123	75%	2	2	5	$100	❌	❌	❌	Y / Y	⭐️ 5 (51)
Fountain View 2B2B \| Gym & Pool	$35,510	$115	74%	2	2	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (52)
Elegant 2BD Retreat for 4 Near Birmingham Museum	$33,174	$103	78%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
CleanCozy chicclose to Paint creek trail	$82,045	$252	87%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (46)
Warm, cozy tri-level townhome	$19,458	$122	42%	2	2.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (18)
Downtown Green 4-Bed Haven \| Prime Location	$30,350	$119	63%	2	1	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (8)
Top-Tier 2BD in Down Town Rochester	$51,498	$164	82%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Entire 1st floor, private, safe, quiet & practical	$20,026	$142	38%	2	2	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (5)
Prime 2BD in Down Town Rochester	$42,356	$140	77%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4 (7)
Comfy 2-Bedroom Stay in Rochester Hills	$49,495	$143	90%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.9 (26)
Elegant 2-Bedroom Stay in Rochester Hills	$46,737	$142	83%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (23)
Downtown Cottage	$30,282	$127	64%	2	1	2	$89	✅	❌	✅	Y / Y	⭐️ 4.5 (91)
Updated House Centrally Located	$34,922	$146	64%	2	1	3	$80	❌	❌	✅	Y / Y	⭐️ 5 (20)
Rochester Hills 2-Bedroom Cozy Stay!	$51,088	$143	95%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (14)
Welcoming 2-Bedroom Stay in Rochester Hills	$51,547	$145	92%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (23)
Luxury condo spectacular views	$54,974	$220	66%	2	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (15)
Comfy Spacious 2B2B \| Gym & Pool	$38,820	$125	77%	2	2	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (35)
Walk to shopping- Charming Modern European cottage	$100,402	$406	66%	2	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (32)
Serenity Greens Entire Home	$29,702	$115	68%	2	1	1	$30	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
Classy 2BD in Shelby Twp	$52,098	$164	83%	2	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (45)
Stylish 2-Bedroom Stay in Rochester Hills	$45,572	$141	84%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (12)
Spacious 2BR/1BA Haven - Perfect for families	$27,011	$82	90%	2	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (16)
Bright and Airy 2BR/1BA in the heart of the city	$36,303	$109	91%	2	1	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (8)
Stylish 2BR/2BA Stay in Prime Location	$30,919	$88	96%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (8)
Spacious 2-Bedroom Stay in Rochester Hills	$47,965	$142	87%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (12)
Serene and Central Home ~ WiFi ~ Pet Friendly!	$28,548	$100	78%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Cozy 2BR/2BA Apartment for the Family	$26,088	$81	88%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (12)
A Unique 2BR/2BA Stay	$23,424	$80	80%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (18)

Return Metrics

80.42% 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)	$5,107	$10,214	$15,321	$20,429	$25,536	$51,072	$153,218
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	$5,107	$10,214	$15,321	$20,429	$25,536	$51,072	$153,218

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

80.42%

Payback Period Days

454

Return on Investment

80.42%

3390 Gerald Ave Rochester Hills, Michigan, 48307

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Rochester Hills

Zoning

Laws

$37,595

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $113/night at 69% occupancy.Projected nightly rate is $141/night at 73% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$39,184

Avg annual revenue

73%

Avg occupancy rate

$141

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

$45k

$70k

$100k

$5,107

Profit

Revenue

$37,595

Operating Expenses

$16,887

Operating Income

$20,707

Net Effective Rent

$15,600

Profit (Cash Flow)

$5,107

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

80.42%

Payback Period Days

454