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}

Percentiles	25%	50%	75%	90%
Revenue	$33,616	$54,991	$94,581	$138,778
Occupancy	46%	57%	78%	93%
Nightly Rate	$197	$260	$325	$399

Seasonality (Profit by Month)

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%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (54)
Suburban Serenity	$35,709	$181	53%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (138)
Family-Friendly Jackson Home w/ Sunroom: Near Golf	$25,290	$124	50%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (6)
Newly Built Gilletts Lake Gem: Dock & Hot Tub	$118,240	$803	39%	3	2	2	$232	❌	✅	✅	Y / Y	⭐️ 4.8 (42)
Peaceful 3 Bedroom Cottage with Lake Access	$71,887	$398	48%	3	3	3	$200	❌	✅	❌	Y / Y	⭐️ 5 (67)
Ocean Beach Retreat at Clark Lake	$48,064	$199	65%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
Sweezey Oaks	$52,428	$203	68%	3	2	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (36)
King Bed w/ Lake Access near MIS	$41,688	$318	32%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (10)
Historic family farmhouse on 200 lovely acres	$68,653	$259	72%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (41)
Lakefront Cabin w/ hot tub -private dock	$93,757	$352	72%	3	2	2	$125	✅	✅	✅	Y / Y	⭐️ 5 (15)
Miller Hill's Lakefront Family Estate	$62,901	$325	52%	3	4	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (14)
Farmhouse in Grass Lake	$47,470	$335	36%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (27)
Lakefront Updated Open Concept Gem	$67,790	$208	88%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (92)
Beautiful Evans Lakefront w/ Private Beach	$83,916	$411	51%	3	2	3	$230	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Cottage with amazing views and private lake	$44,141	$195	61%	3	2	4	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (40)
Great Fall Getaway! 3-BR Lakefront on Clarklake!	$61,720	$310	54%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (31)
Tipton Home w/ Private Lakefront & Fire Pits!	$130,918	$758	46%	3	3	2	$258	❌	❌	❌	Y / Y	⭐️ 5 (5)
Irish Hills House w/ Lake Access	$25,162	$261	26%	3	2	2	$60	❌	❌	❌	Y / N	⭐️ 4.8 (6)
Lake front, near Jackson, Pac-man arcade game!	$39,223	$164	63%	3	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (46)
Waterloo Cottage at Clear Lake	$56,902	$320	48%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (10)
Charming, Historic & Spacious Flat	$52,763	$155	93%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
Beautiful Clark Lake Cottage	$39,059	$325	32%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (9)
Cottage on Vineyard Lake	$34,576	$198	47%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
Waterfront Cottage	$73,456	$239	82%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (13)
Laura's Lake Inn - Eclectic City/County Charmer	$34,902	$177	52%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (41)
Wamplers lakefront family cottage private beach	$111,473	$350	86%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (5)
Marina Shores all sports Lake Cottage	$78,812	$275	78%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Brooklyn Lakefront Retreat	$45,384	$220	52%	3	2	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (11)
Spacious Lakefront Cottage Steps from Water	$91,962	$252	95%	3	1	3	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Lakeside Retreat with amazing sunsets!	$88,166	$236	100%	3	2	6	$150	❌	❌	❌	Y / Y	⭐️ 5 (35)
The Glenwood House-New Construction	$45,390	$318	39%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Sand Lake Home With All Amenities	$135,568	$425	86%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (73)
Sand Lake Lakefront 3BR Cottage	$74,283	$200	99%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (18)
Three bedroom townhouse in Grass Lake	$23,523	$87	72%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Wamplers Lake North Shore Lake Front Summer Rental	$106,743	$307	95%	3	1	7	$0	❌	❌	❌	N / N	⭐️ 4.3 (3)
Vineyard Lake Cozy Cottage	$37,542	$123	81%	3	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (84)
Stunning Grass Lake Duplex - Sleeps 8 - Jackson MI	$64,416	$275	64%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (4)
Grass Lake Getaway - Sleeps 8	$35,230	$275	35%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (5)
Cottage on the Canal \| Walk to Lake \| Kayak & SUP	$24,850	$194	35%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (14)
Beautiful house right on the lake	$33,306	$350	26%	3	2	3	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

52.12%

Cap Rate

20.99%

Return on Investment

66.68%

1017 S Brown St Jackson, MI, 49203

3 bed • 1 bath • 9 guests

Purchase Price

Est. $911/mo

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.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

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

$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

Revenue Appreciation

Cash on Cash Return

52.12%

Cap Rate

20.99%

Return on Investment

66.68%

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: -