9332 Elsa St Detroit, Michigan, 48214-1465
3 bed • 1 bath • 9 guests • $36,600
Annual Revenue
$29,913
Profit (Cash Flow)
$9,885
Cap Rate
33.7%
Annual Revenue
This property is projected to be in the top 68% revenue percentile compared to similar properties nearby.
AirDNA projects $273/night at 30% occupancy ($29,913) Airbtics projects $208/night at 50% occupancy ($37,985)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$29,913
$29,913
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$21,934 | $142 | 38% | 1 | 2 | 5 | 1 | $95 | ✅ | ❌ | ✅ | Yes / Yes | ⭐️ 4.9 (10) | Profile | |
$57,427 | $223 | 67% | 1 | 2 | 4 | 1 | $85 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (207) | Profile | |
$49,754 | $234 | 55% | 1 | 2 | 4 | 1 | $85 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (149) | Profile | |
$40,629 | $184 | 55% | 1 | 2 | 4 | 1 | $85 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (207) | Profile | |
$25,507 | $103 | 62% | 1 | 2 | 4 | 1 | $59 | ❌ | ✅ | ✅ | Yes / Yes | ⭐️ 5 (112) | Profile |
Return Metrics
59.3% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
59.3%
Cap Rate
33.72%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$1,737
Deductible property tax
$362
Your total deduction
-$3,282
Your adjusted annual income
$150,000 - -$3,282 = $153,282
Taxes on $153,282 (30%)
$45,985
Your old tax bill
$45,000
Your new tax bill
$45,985
Estimated tax savings
-$985
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com