BNBCalc Short Term Rental Rental Arbitrage Analysis 9922 Townline Dr, Sister Bay, WI, 54234

3 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$71,529

Profit (Cash Flow)

-$27,769

Cash on Cash Return

-313.8%

Annual Revenue

$71,529

AirDNA projects $384/night at 51% occupancy ($71,529). Airbtics projects $409/night at 66% occupancy ($98,593). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 51% occupancy rate, $384 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$50,414	$82,408	$139,366	$208,785
Occupancy	52%	68%	80%	94%
Nightly Rate	$262	$327	$470	$599

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 BR \| Fireplace \| Whirlpool \| Near Water \| # 201	$42,928	$236	49%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (107)
King Bed, Sleeps Seven, 2.5 acres, Hinter Haven	$53,653	$271	53%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (88)
Cottage & Bay: Secluded Autumn Retreat in SB	$198,707	$927	58%	3	2	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (31)
101 \| Luxury \| Downtown Sister Bay \| Door County	$78,889	$478	44%	3	2	3	$350	❌	❌	✅	Y / Y	⭐️ 5 (96)
Sister Bay Eclectic Cottage	$94,519	$363	69%	3	4	2	$185	❌	✅	✅	Y / Y	⭐️ 4.9 (266)
Sister Bay 3BR Cottage - Cozy, Central Location	$62,447	$342	49%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (37)
Winding Down - A Retreat on the "Quiet Side"	$91,936	$324	74%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (157)
Marina View #104	$58,100	$339	42%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.4 (37)
Family Friendly Retreat in the Heart of Sister Bay	$34,369	$167	55%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (105)
Inviting Sister Bay Retreat	$52,598	$286	49%	3	2	1	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Boutique Home in Door County w/ Eagle Harbor Views	$186,030	$724	70%	3	2	3	$204	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
Ephraim Home. It's a COTTAGE, not a condo	$99,700	$287	94%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (79)
3 Bed, 2 bath log cabin in Sister Bay w/ fire pit	$86,352	$270	85%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (79)
Wooded Sister Bay Retreat, Walk to town, Firepit	$62,584	$233	72%	3	2	3	$270	❌	❌	✅	Y / Y	⭐️ 4.9 (22)
Cedarwood Cabin / Centrally Located Comfort	$98,373	$468	57%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (42)
Secluded Waterfront on North Bay	$77,632	$331	59%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
Ephraim Chalet - Large Yard & Family Friendly	$53,345	$265	55%	3	2	2	$228	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Meadowview 2 @Ephraim Beach	$69,451	$236	80%	3	1	3	$100	❌	❌	✅	N / Y	⭐️ 4.9 (23)
Meadowview 3 @ Ephraim Beach	$72,345	$237	83%	3	1	3	$100	❌	❌	✅	N / Y	⭐️ 4.9 (13)
Maple Cottage, Cute & Cozy, steps to downtown.	$58,539	$248	64%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (103)
New Listing! Beautiful condo with water views.	$106,875	$376	76%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (21)
Cottage for 6 on 5 Acres! By Ephraim/Sister Bay!	$80,946	$383	56%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Bayview 1 (1st floor unit) - Steps to the beach!	$93,527	$289	85%	3	1	3	$200	❌	❌	✅	N / N	⭐️ 4.3 (7)
Sundrift Cottage	$150,792	$412	100%	3	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Bayview 2 (Upper Level Unit)- Steps to the Beach!	$87,414	$289	79%	3	1	3	$200	❌	❌	✅	N / N	⭐️ 4 (3)
Three Suites Nestled in Nature	$123,845	$353	95%	3	4	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (13)
Bayview Cottage Ephraim	$84,765	$248	93%	3	2	2	$175	❌	❌	❌	N / Y	⭐️ 4.5 (27)
EPHRAIM-FISH CREEK Entire Home	$87,192	$248	95%	3	1	4	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (78)
North Bay Tranquility: Baileys Harbor Dog Friendly	$57,082	$210	71%	3	1	2	$175	❌	❌	✅	Y / Y	⭐️ 4.4 (12)
The Shore View Place	$83,499	$490	45%	3	3	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (12)
Northwind Cottage #2 - Dogs and families welcome!	$92,598	$253	100%	3	2	3	$200	❌	❌	✅	N / Y	⭐️ 4.8 (22)
3134 Larson Lane, Ephraim, WI 54211	$82,502	$578	39%	3	4	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Once in a Blue Moon	$52,763	$272	53%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (15)
Livin' the Dream: 5 acres Fish Creek, Built 2021	$69,521	$275	67%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Round Haüs - Panoramic Views	$157,103	$588	73%	3	3	7	$275	❌	❌	❌	Y / Y	⭐️ 5 (13)
Sunning Ephraim Willowbury Estate	$169,824	$515	89%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (23)
NEW! Chicory Hill - Family Luxury w/ All Ensuites	$206,129	$704	80%	3	4	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (4)
Woodland Fish Creek Apartment	$54,100	$379	39%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Amazing location boasting a picture-perfect view	$85,383	$486	48%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (4)

Return Metrics

-313.77% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$27,769	-$55,538	-$83,308	-$111,077	-$138,847	-$277,694	-$833,083
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	-$27,769	-$55,538	-$83,308	-$111,077	-$138,847	-$277,694	-$833,083

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-313.77%

Payback Period Days

Return on Investment

-313.77%

9922 Townline Dr Sister Bay, Wisconsin, 54234

3 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$379

Zestimate

$71,529

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $384/night at 51% occupancy.Projected nightly rate is $409/night at 66% occupancy.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$89,690

Avg annual revenue

66%

Avg occupancy rate

$409

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

$30k

$85k

$145k

$205k

-$27,769

Profit

Revenue

$71,529

Operating Expenses

$21,299

Operating Income

$50,231

Net Effective Rent

$78,000

Profit (Cash Flow)

-$27,769

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-313.77%

Payback Period Days