BNBCalc Short Term Rental Rental Arbitrage Analysis 42412 Arcadia Dr Sterling Heights MI 48313

3 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$43,793

Profit (Cash Flow)

$300

Cash on Cash Return

2.7%

Annual Revenue

$43,793

AirDNA projects $218/night at 54% occupancy ($42,996).

BNB Calc projects a 55% occupancy rate, $218 rate per night.

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

Return Metrics

2.74% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$299	$599	$899	$1,198	$1,498	$2,996	$8,990
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	$299	$599	$899	$1,198	$1,498	$2,996	$8,990

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.74%

Payback Period Days

13314

Return on Investment

2.74%

42412 Arcadia Dr Sterling Heights, MI, 48313

3 bed • 2.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,758

Zestimate

Sterling Heights

Zoning

Laws

$43,793

Annual Revenue

AirDNA projects $218/night at 54% occupancy ($42,996.52).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$300

Profit

Revenue

$43,793

Operating Expenses

$17,093

Operating Income

$26,700

Net Effective Rent

$26,400

Profit (Cash Flow)

$300

$10,925

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$2,300

Total

$10,925

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

2.74%

Payback Period Days

13314

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

9,670 sqft

Year built:

1988

Size:

1,890 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
12874 Denoter Dr	3	1	1,824	-	7,318	1961	$198,000	43
11753 Wheaton Dr	3	1	1,840	-	7,318	1959	$250,000	17
42755 Buckingham Dr	3	2	2,044	-	7,187	1973	$310,000	55
42780 Buckingham Dr	3	1	1,632	-	9,278	1973	$243,000	26
12829 Corbin Dr	3	2	3,088	-	7,449	1977	$350,000	53
14740 Alma Dr	3	2	1,374	-	7,187	1973	$230,000	25
42153 Gainsley Dr	3	1	912	-	7,275	1959	$171,500	62
13417 Wessel Ct	4	1	1,700	-	7,971	1977	$313,000	53
43200 Gainsley Dr	-	2	1,550	-	8,886	1959	-	-
42550 Freeport Dr	3	2	1,980	-	9,583	1979	$315,000	54

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 0

Lot size: 9,670 sqft

Building area: 1,890 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: 1

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-60

Land Use: Residential

Parcel Number: 10-10-11-256-009

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $164,100

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $264,865