BNBCalc.com Rental Arbitrage Analysis Report of 2246 N Lakeshore Rd, Port Sanilac, MI, 48469

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Return Metrics

106.56% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

106.56%

Payback Period Days

342

Return on Investment

106.56%

Annual Revenue

$38,964

AirDNA projects $254/night at 42% occupancy ($38,964). Airbtics projects $195/night at 59% occupancy ($42,021). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$22,273	$44,934	$69,212	$90,050
Occupancy	47%	64%	68%	80%
Nightly Rate	$126	$185	$270	$300

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Rock n Roll! DT 2bd home! Walk to beach, bars&more	$19,231	$65	66%	2	1	7	1	$125	❌	✅	✅	N / Y	⭐️ 4.8 (44)	Profile
B 2-Bedroom home on Lake Huron-ask 30%off Sep n Oct.	$42,470	$251	45%	2	2	5	2	$125	❌	❌	❌	N / Y	⭐️ 4.9 (59)	Profile
C BeachFront Couples Getaway w Starlink & Sunrises!	$12,078	$220	15%	2	2	8	3	$0	❌	❌	❌	N / Y	⭐️ 0 (0)	Profile
D Cabin On 10 Acres. Walk To Beach! Lexington Nearby	$37,259	$99	87%	2	2	6	2	$170	❌	❌	✅	N / Y	⭐️ 5 (25)	Profile
E Paradise Cove (Hot Tub!)	$38,775	$137	73%	2	2	6	2	$169	❌	❌	✅	N / Y	⭐️ 4.9 (24)	Profile

Operating Expenses

Monthly Expenses

$1,422

Annual Expenses

$17,065

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$885

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$325

Management & Platform Fees

$97

Platform Fee (i.e. Airbnb)

$97

Property Manager Fee

2246 N Lakeshore Rd Port Sanilac, Michigan, 48469

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,261

Zestimate

$38,964

Annual Revenue

BNBCalc predicts this property will get $195 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

16 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

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

106.56%

Payback Period Days

342