BNBCalc.com Investment Analysis Report of 20105 Angling St

1 bed • 1 bath • 4 guests • $313,800

BNB

Calc

Return Metrics

1% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1%

Cap Rate

2.03%

Return on Investment

3.88%

Annual Revenue

$23,076

AirDNA projects $117/night at 54% occupancy ($23,076). Airbtics projects $123/night at 58% occupancy ($26,056). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$18,342$26,944$37,847$51,046
Occupancy47%59%69%80%
Nightly Rate$100$117$140$164

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Amazing Get Away | Mid and Long Term Stays
$23,409
$123
52%
1281$0❌❌✅N / Y⭐️ 4.8 (28)Profile

B

Novi Lakes Home Very Clean/Cozy Coffee & Treats
$37,433
$148
67%
1261$95❌❌✅N / Y⭐️ 5 (176)Profile

C

HotelStyle,2Queen bed,1.5bath,1 Large Bedroom Loft
$23,011
$147
37%
1251$150❌❌❌N / Y⭐️ 4.9 (44)Profile

D

Carriage house 600 sq feet
$25,253
$131
50%
1121$40❌❌❌N / Y⭐️ 4.9 (176)Profile

E

Urban Safari Loft
$12,723
$114
26%
1251$75❌❌✅N / Y⭐️ 4.8 (63)Profile

Operating Expenses

Monthly Expenses

$1,390

Annual Expenses

$16,680

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$892

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$192

Management & Platform Fees

$58

Platform Fee (i.e. Airbnb)

$58

Property Manager Fee

$0

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

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

  • Market Estimate: -

property-location

20105 Angling St Livonia, Michigan, 48152

1 bed • 1 bath • 4 guests

Purchase Price

Est. $1,505/mo

Agent

Inquire about this property

Contact Agent

$313,800

Zestimate

15

Airbnb Investor Score

$3,300

Annual Profit

2.0%

Cap Rate

1.0%

Cash on Cash

$23,076

Annual Revenue

BNBCalc predicts this property will get $123 per night with 58% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1%

Cap Rate

2.03%