BNBCalc Short Term Rental Rental Arbitrage Analysis 603 E Milwaukee Ave 100, Detroit, MI, 48202

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$27,393

Profit (Cash Flow)

$4,690

Cash on Cash Return

586.2%

Annual Revenue

$27,393

AirDNA projects $129/night at 51% occupancy ($24,029). Airbtics projects $93/night at 64% occupancy ($21,739). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 50% occupancy rate, $150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,464	$22,237	$34,956	$42,882
Occupancy	53%	65%	80%	85%
Nightly Rate	$79	$87	$112	$128

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish & Comfortable 1-BR in the Heart of Detroit	$25,470	$82	80%	1	2	2	$91	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Your Cozy One Bedroom Midtown	$31,384	$123	65%	1	2	2	$92	❌	❌	❌	Y / Y	⭐️ 4.6 (36)
Stylish & Cozy 1-BR Detroit	$27,997	$84	87%	1	2	1	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Mid-Century Modern+Secure Parking+Laundry+Walkable	$23,974	$83	74%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (137)
Modern Loft!/Free Parking/Long Stay Friendly!	$17,574	$94	38%	1	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Sleek & Stylish Stay	$26,838	$128	54%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (152)
Artistic Midtown Condo at Dream! steps from Q-Line	$17,189	$76	58%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (148)
Corporate Housing MGM	$25,456	$81	82%	1	2	1	$95	❌	❌	❌	Y / Y	⭐️ 4.2 (9)
APT Downtown Detroit with VIEW	$33,356	$150	58%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (66)
Condo minutes from Downtown	$18,778	$86	50%	1	1	1	$80	❌	❌	✅	Y / N	⭐️ 4.9 (74)
Cute & Cozy North End Studio	$18,332	$59	77%	1	1	1	$55	❌	❌	❌	N / Y	⭐️ 5 (153)
1BD w/Wi-Fi & FREE Parking!	$45,148	$135	85%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (32)
Your Cozy One Bedroom Midtown	$22,472	$87	62%	1	1	2	$91	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Luxury Holbrook Apartment	$27,650	$87	82%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (142)
Luxury Infinite Motion Suite	$13,000	$87	38%	1	1	1	$75	❌	❌	❌	Y / N	⭐️ 4.5 (20)
Cozy Inn	$20,854	$61	84%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (124)
Bright Midtown Corner Apartment with Parking	$17,307	$75	56%	1	1	1	$45	❌	❌	✅	Y / Y	⭐️ 4.8 (468)
The Midtown Garden	$21,582	$118	41%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
1890's Stone and Brick Garden Loft	$31,120	$124	65%	1	1	1	$45	❌	❌	❌	N / Y	⭐️ 4.8 (922)
Midtown Crow's Nest	$20,532	$111	41%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (107)
The Midtown “Look Out”	$24,696	$95	67%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.9 (161)
Loft close to everything	$19,372	$67	79%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (117)
Cozy 1bd/Apt, Boston-Edison	$16,670	$45	84%	1	1	2	$135	❌	❌	❌	N / Y	⭐️ 5 (22)
Affordable 1-BR by DMC Detroit	$29,867	$88	88%	1	2	2	$92	❌	❌	❌	Y / Y	⭐️ 5 (20)
Beautiful Townhouse - Downtown That Sleeps 6!	$12,939	$45	65%	1	1	1	$170	❌	❌	❌	Y / Y	⭐️ 4.7 (56)
Art district garden level apt	$14,565	$74	49%	1	1	4	$40	❌	❌	❌	Y / Y	⭐️ 4.7 (65)
Premium Bi-level Apartment in Heart of Midtown!	$31,685	$103	81%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (122)
Cozy Traveler's Den with Queen Bed	$28,804	$99	76%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
Modern and Stylish Historic Apartment	$35,649	$159	59%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (133)
Spacious Bi-Level Midtown Loft w/ Gated Parking!	$30,039	$87	89%	1	1	3	$130	❌	❌	✅	Y / Y	⭐️ 4.7 (145)
-1BD w/Wi-Fi/FREE Parking!	$9,231	$30	59%	1	1	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
D.R.E.A.M & RELAX in this DETROIT Themed 1 Bedroom	$15,469	$103	38%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Adorable & Comfy Loft	$15,470	$116	34%	1	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Bright Midtown Apartment with Parking	$19,700	$84	58%	1	1	1	$45	❌	❌	✅	Y / Y	⭐️ 4.8 (787)
Renovated cozy home for working professionals	$32,306	$97	85%	1	1	5	$140	❌	❌	❌	Y / Y	⭐️ 5 (32)
Victorian 1890's Midtown Home	$25,314	$93	71%	1	1	1	$39	❌	❌	❌	N / Y	⭐️ 4.8 (629)
WALK to DMC~/1 BR w/ free Wi-Fi!	$19,532	$61	78%	1	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (26)
Bright and Spacious Midtown Getaway with King Bed	$41,185	$160	66%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (146)
New Midtown listing, includes parking!	$18,196	$116	41%	1	1	1	$30	❌	❌	✅	Y / Y	⭐️ 5 (87)

Return Metrics

586.21% 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)	$4,689	$9,379	$14,069	$18,758	$23,448	$46,897	$140,691
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	$4,689	$9,379	$14,069	$18,758	$23,448	$46,897	$140,691

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

586.21%

Payback Period Days

Return on Investment

586.21%

603 E Milwaukee Ave 100 Detroit, Michigan, 48202

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Detroit

Guide

Zoning

Market

Guide

Laws

Market Data

$27,393

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
AirDNA projects $129/night at 51% occupancy ($24,029.4). Airbtics projects $93/night at 64% occupancy ($21,739).

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 6% of comparables

Seasonality

40 Airbnb Comparables

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

$23,270

Avg annual revenue

64%

Avg occupancy rate

$94

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

$10k

$20k

$35k

$45k

$4,690

Profit

Revenue

$27,393

Operating Expenses

$6,828

Operating Income

$20,566

Net Effective Rent

$15,876

Profit (Cash Flow)

$4,690

$800

Cash Investment

Renos & Furnishing

$800

Setup Costs

Total

$800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

586.21%

Payback Period Days