BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1017 S Brown St, Jackson, MI 49203

3 bed • 1 bath • 9 guests • $190,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$61,580

Profit (Cash Flow)

$27,078

Cap Rate

21.0%

Annual Revenue

$61,580

AirDNA projects $92/night at 60% occupancy ($20,161). Airbtics projects $281/night at 60% occupancy ($61,580). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $281 rate per night.

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

Percentiles25%50%75%90%
Revenue$33,616$54,991$94,581$138,778
Occupancy46%57%78%93%
Nightly Rate$197$260$325$399

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
*Cozy house-Near Cascades-Dog friendly-Large yard*
$37,645
$163
62%
321$100❌❌✅Y / Y⭐️ 4.9 (54)
Suburban Serenity
$35,709
$181
53%
322$99❌❌✅Y / Y⭐️ 4.8 (138)
Family-Friendly Jackson Home w/ Sunroom: Near Golf
$25,290
$124
50%
322$155❌❌❌Y / Y⭐️ 5 (6)
Newly Built Gilletts Lake Gem: Dock & Hot Tub
$118,240
$803
39%
322$232❌✅✅Y / Y⭐️ 4.8 (42)
Peaceful 3 Bedroom Cottage with Lake Access
$71,887
$398
48%
333$200❌✅❌Y / Y⭐️ 5 (67)
Ocean Beach Retreat at Clark Lake
$48,064
$199
65%
322$100❌❌❌Y / Y⭐️ 4.8 (67)
Sweezey Oaks
$52,428
$203
68%
322$125❌✅✅Y / Y⭐️ 5 (36)
King Bed w/ Lake Access near MIS
$41,688
$318
32%
322$120❌❌❌Y / Y⭐️ 5 (10)
Historic family farmhouse on 200 lovely acres
$68,653
$259
72%
322$150❌❌✅Y / Y⭐️ 5 (41)
Lakefront Cabin w/ hot tub -private dock
$93,757
$352
72%
322$125✅✅✅Y / Y⭐️ 5 (15)
Miller Hill's Lakefront Family Estate
$62,901
$325
52%
342$125✅❌❌Y / Y⭐️ 5 (14)
Farmhouse in Grass Lake
$47,470
$335
36%
322$185❌❌❌Y / Y⭐️ 5 (27)
**Lakefront** Updated Open Concept Gem
$67,790
$208
88%
322$95❌❌✅Y / Y⭐️ 5 (92)
Beautiful Evans Lakefront w/ Private Beach
$83,916
$411
51%
323$230❌❌❌Y / Y⭐️ 4.8 (7)
Cottage with amazing views and private lake
$44,141
$195
61%
324$100❌❌✅Y / Y⭐️ 4.9 (40)
Great Fall Getaway! 3-BR Lakefront on Clarklake!
$61,720
$310
54%
323$150❌❌✅Y / Y⭐️ 5 (31)
Tipton Home w/ Private Lakefront & Fire Pits!
$130,918
$758
46%
332$258❌❌❌Y / Y⭐️ 5 (5)
Irish Hills House w/ Lake Access
$25,162
$261
26%
322$60❌❌❌Y / N⭐️ 4.8 (6)
Lake front, near Jackson, Pac-man arcade game!
$39,223
$164
63%
312$130❌❌❌Y / Y⭐️ 5 (46)
Waterloo Cottage at Clear Lake
$56,902
$320
48%
322$150❌❌❌Y / Y⭐️ 5 (10)
Charming, Historic & Spacious Flat
$52,763
$155
93%
322$0❌❌❌Y / Y⭐️ 4.9 (28)
Beautiful Clark Lake Cottage
$39,059
$325
32%
323$250❌❌❌Y / Y⭐️ 5 (9)
Cottage on Vineyard Lake
$34,576
$198
47%
332$150❌❌✅Y / Y⭐️ 4.8 (62)
Waterfront Cottage
$73,456
$239
82%
322$125❌❌❌Y / Y⭐️ 5 (13)
Laura's Lake Inn - Eclectic City/County Charmer
$34,902
$177
52%
312$90❌❌❌Y / Y⭐️ 5 (41)
Wamplers lakefront family cottage private beach
$111,473
$350
86%
322$250❌❌❌Y / Y⭐️ 5 (5)
Marina Shores all sports Lake Cottage
$78,812
$275
78%
323$100❌❌❌Y / Y⭐️ 4.8 (54)
Brooklyn Lakefront Retreat
$45,384
$220
52%
323$160❌❌❌Y / Y⭐️ 5 (11)
Spacious Lakefront Cottage Steps from Water
$91,962
$252
95%
313$125❌❌❌Y / Y⭐️ 4.9 (10)
Lakeside Retreat with amazing sunsets!
$88,166
$236
100%
326$150❌❌❌Y / Y⭐️ 5 (35)
The Glenwood House-New Construction
$45,390
$318
39%
322$0❌❌❌Y / Y⭐️ 5 (1)
Sand Lake Home With All Amenities
$135,568
$425
86%
333$150❌❌❌Y / Y⭐️ 5 (73)
Sand Lake Lakefront 3BR Cottage
$74,283
$200
99%
323$100❌❌✅Y / Y⭐️ 5 (18)
Three bedroom townhouse in Grass Lake
$23,523
$87
72%
312$100❌❌❌Y / Y⭐️ 4.8 (41)
Wamplers Lake North Shore Lake Front Summer Rental
$106,743
$307
95%
317$0❌❌❌N / N⭐️ 4.3 (3)
Vineyard Lake Cozy Cottage
$37,542
$123
81%
312$70❌❌❌Y / Y⭐️ 5 (84)
Stunning Grass Lake Duplex - Sleeps 8 - Jackson MI
$64,416
$275
64%
323$0❌❌❌Y / Y⭐️ 0 (4)
Grass Lake Getaway - Sleeps 8
$35,230
$275
35%
323$0❌❌❌Y / Y⭐️ 0 (5)
Cottage on the Canal | Walk to Lake | Kayak & SUP
$24,850
$194
35%
322$0✅❌❌Y / Y⭐️ 5 (14)
Beautiful house right on the lake
$33,306
$350
26%
323$350❌❌❌Y / Y⭐️ 4.4 (5)

Return Metrics

52.12% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$27,077$54,155$81,233$108,311$135,389$270,779$812,337
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,866$3,848$5,952$8,185$10,557$24,797$152,000
Down Payment$38,000$38,000$38,000$38,000$38,000$38,000$38,000
Property Appreciation$5,700$11,571$17,618$23,846$30,262$65,344$271,179
Total Return$72,644$107,575$142,804$178,344$214,209$398,920$1,273,517

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

52.12%

Cap Rate

20.99%

Return on Investment

66.68%

property-location

1017 S Brown St Jackson, MI, 49203

3 bed • 1 bath • 9 guests

Est. $911/mo

Agent

This property is for sale!

Contact Agent

Jackson

Guide

Zoning

Guide


Laws

286

Airbnb Investor Score

$27,077

Annual Profit

21.0%

Cap Rate

52.1%

Cash on Cash

$61,580

Annual Revenue

BNBCalc predicts this property will get $281 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Top 48% of comparables

Top 46% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$61,122

Avg annual revenue

60%

Avg occupancy rate

$281

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

$25k

$60k

$95k

$135k

Sign up to see the data on 40 all comparables

$27,078

Profit

Revenue

$61,580

Operating Expenses

$21,685

Operating Income

$39,895

Mortgage & Taxes

$12,817

Profit (Cash Flow)

$27,078

$51,950

Cash Investment

Down Payment

$38,000

Renos & Furnishing

$8,250

Closing Costs

$5,700

Total

$51,950

DSCR Ratio

Strong

3.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

52.12%

Cap Rate

20.99%

Profit (Cummulative)

$27,078

$1,867

$8,250

$5,700

$0

Total Gain

$34,644

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$9,018

Deductible property tax

$1,881

Your total deduction

-$7,116

Your adjusted annual income

$150,000 - -$7,116 = $157,116


Taxes on $157,116 (30%)

$47,135

Your old tax bill

$45,000

Your new tax bill

$47,135


Estimated tax savings

-$2,135

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

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

Lot size:

-

Year built:

-

Size:

-

Type:

SFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: SFR
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: Yes
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -