BNBCalc Short Term Rental Rental Arbitrage Analysis 7400 Natalie Drive, Ypsilanti Township, MI

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$68,549

Profit (Cash Flow)

$19,834

Cash on Cash Return

224.1%

Annual Revenue

$68,549

AirDNA projects $228/night at 30% occupancy ($24,982). Airbtics projects $217/night at 60% occupancy ($47,554). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $272 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,165	$42,726	$70,690	$109,285
Occupancy	51%	62%	69%	79%
Nightly Rate	$136	$183	$272	$367

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cool, Clean & 15 minutes to Ann Arbor!	$24,633	$128	49%	3	2.5	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (114)
Secluded home-away-from-home with a cook's kitchen	$26,457	$118	57%	3	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (213)
Cozy 3BR Near UofM, EMU, Restaurants, & Nightlife	$37,943	$156	62%	3	2	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (91)
Cozy Home In Downtown Belleville	$46,631	$152	78%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (47)
Cute Home near U of M and EMU	$44,609	$191	61%	3	1.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (20)
Downtown Ypsilanti 3 bed /1 bath	$16,125	$88	48%	3	1	2	$120	❌	❌	❌	N / Y	⭐️ 5 (27)
Ann Arbor Oasis-Relaxing Centrally Located Getaway	$47,358	$178	71%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (72)
4 Mi to Michigan Stadium: Cozy Home w/ Fire Pit!	$29,526	$162	43%	3	1	2	$155	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Quiet fully equipped near the heart of Ann Arbor	$28,179	$94	79%	3	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (334)
Entire Home Near Ann Arbor/ Family Friendly	$66,122	$268	67%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (28)
Bright and Cozy Home with Fenced in Yard (3 BDRM)	$32,796	$152	57%	3	1.5	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (292)
Cute home near EMU and U of M	$31,949	$129	65%	3	1	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (32)
Cheerful 3 bedroom ranch home	$24,436	$101	63%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (38)
Charming family home in Ypsilanti	$29,701	$96	79%	3	1.5	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (234)
Belleville Lakeview by Horizon Park & Downtown	$58,424	$278	56%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (12)
Global Vibe Parlor Renovated full kitchen&parking	$19,562	$153	32%	3	1.5	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (55)
Nice old style comfortable house water front.	$61,652	$248	64%	3	2.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (24)
Just listed! Nice and cozy home	$23,927	$103	59%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (20)
✨Entire Rental Unit \| Close to Downtown Ypsi✨	$67,642	$269	66%	3	2	5	$250	❌	❌	✅	Y / Y	⭐️ 5 (7)
Family-Friendly Getaway w/ Fire Pit in Ann Arbor	$24,541	$148	38%	3	1	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (13)
1960s Ann Arbor Hills 3bd retreat	$62,556	$303	52%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
Quiet getaway in Ypsi/Ann Arbor/UOM 3 bedrooms	$47,433	$270	48%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Clean & Comfortable Home in the City of Belleville	$45,632	$139	87%	3	2.5	5	$195	✅	❌	❌	Y / Y	⭐️ 5 (13)
Homey & Beautiful In Ypsilanti Historic District	$41,247	$189	59%	3	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (11)
The Textile House - Close to UMICH	$62,411	$406	42%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Charming Ann Arbor Home	$35,198	$177	54%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (99)
Luxury Stay \| Downtown Ypsi	$91,339	$367	68%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Spacious 3BD Retreat - Sleeps 8	$32,962	$158	57%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 3.5 (4)
Newly Constructed Home with Modern Art-Deco Flair	$112,360	$405	72%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (42)
Enjoy this comfy Peaceful house.	$60,442	$264	62%	3	1	2	$45	❌	❌	✅	Y / Y	⭐️ 0 (1)
Colorful & cozy family house	$27,706	$114	63%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (20)
Two Hearted House	$86,469	$375	63%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Entire Rental unit \| Depot Town	$84,836	$240	92%	3	1	4	$250	❌	❌	✅	Y / Y	⭐️ 0 (0)
Beautiful home!	$73,200	$200	100%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Whole House U/M Football	$124,513	$486	70%	3	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
New listing discount! Bright 3BR home, 15min to UM	$40,083	$109	95%	3	1	28	$185	❌	❌	❌	Y / Y	⭐️ 5 (3)
Charming Ann Arbor Getaway w/ Deck: Near Downtown!	$78,288	$310	69%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Home in Belleville	$32,490	$269	33%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (3)

Return Metrics

224.1% 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)	$19,833	$39,667	$59,500	$79,334	$99,168	$198,336	$595,008
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	$19,833	$39,667	$59,500	$79,334	$99,168	$198,336	$595,008

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

224.1%

Payback Period Days

162

Return on Investment

224.1%

7400 Natalie Dr Michigan, 48197

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$68,549

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $228/night at 30% occupancy.Projected nightly rate is $217/night at 60% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$48,714

Avg annual revenue

60%

Avg occupancy rate

$217

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

$50k

$85k

$125k

$19,834

Profit

Revenue

$68,549

Operating Expenses

$20,911

Operating Income

$47,638

Net Effective Rent

$27,804

Profit (Cash Flow)

$19,834

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

224.1%

Payback Period Days

162