property-location

1010 Evergreen Ln N Plymouth, Minnesota

3 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$78,360

Annual Revenue

Median of 15 comps selected by Candice, creator of this analysis.

Avg Daily Rate
$485
Occupancy
44%

$5k

$60k

$120k

$180k

Sign up to see the data on 30 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

13.97%

Cap Rate

9.71%

Profit (Cummulative)

$9,344

$3,095

$11,248

$9,450

$2,351

Total Gain

$24,240

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.