BNBCalc Short Term Rental Investment Analysis 1045 James Ave N, Minneapolis, MN 55411

5 bed • 2 bath • 15 guests • $240,000

BNB

Calc

Annual Revenue

$89,795

Profit (Cash Flow)

$48,252

Cap Rate

26.9%

Annual Revenue

$89,795

AirDNA projects $419/night at 47% occupancy ($71,927). Airbtics projects $447/night at 55% occupancy ($89,795). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 55% occupancy rate, $447 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$64,008	$92,730	$118,591	$168,089
Occupancy	49%	56%	59%	66%
Nightly Rate	$336	$430	$521	$660

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious Minneapolis Vacation Rental w/ Game Room!	$123,143	$658	49%	5	4	2	$202	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
House of heART- Walkable NE Location	$102,750	$436	59%	5	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (185)
Charming Home in the Heart of the City!	$118,783	$462	65%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (54)
Spacious 5BR3BA home in NE Arts District	$93,771	$424	58%	5	3	3	$240	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Large 5 Bedroom Sleeps 8! Close 2 Everything MNPLS	$75,893	$256	81%	5	3	14	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
MSP Cozy Retreat, Near Park, Beach, Lakes, DT	$84,908	$402	55%	5	3	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (40)
Grand Minneapolis Mansion on Pillsbury	$125,000	$680	48%	5	6	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (31)
Spaces Beautiful 5 bdrs Home	$34,902	$298	32%	5	3	1	$0	❌	❌	✅	Y / Y	⭐️ 3.8 (4)
Retro Urban Retreat + Rooftop Deck \| MPLS	$69,911	$315	59%	5	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
The Blais - Speakeasy Basement, 5 Mins To Downtown	$104,035	$541	50%	5	4	3	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (15)

Return Metrics

71.27% 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)	$48,252	$96,504	$144,756	$193,008	$241,261	$482,522	$1,447,566
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$192,000	$192,000	$192,000	$192,000	$192,000	$192,000	$192,000
Down Payment	$48,000	$48,000	$48,000	$48,000	$48,000	$48,000	$48,000
Property Appreciation	$7,200	$14,616	$22,254	$30,122	$38,225	$82,539	$342,542
Total Return	$295,452	$351,120	$407,011	$463,130	$519,486	$805,062	$2,030,109

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

71.27%

Cap Rate

26.85%

Return on Investment

85.39%

1045 James Ave N Minneapolis, MN, 55411

5 bed • 2 bath • 15 guests

Purchase Price

Est. $1,151/mo

This property is for sale!

Contact Agent

390

Airbnb Investor Score

$48,252

Annual Profit

26.9%

Cap Rate

71.3%

Cash on Cash

$89,795

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $419/night at 47% occupancy ($71,927.5). Airbtics projects $447/night at 55% occupancy ($89,795).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$93,309

Avg annual revenue

55%

Avg occupancy rate

$447

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

$35k

$65k

$95k

$125k

$48,252

Profit

Revenue

$89,795

Operating Expenses

$25,353

Operating Income

$64,442

Mortgage & Taxes

$16,190

Profit (Cash Flow)

$48,252

$67,700

Cash Investment

Down Payment

$48,000

Renos & Furnishing

$12,500

Closing Costs

$7,200

Total

$67,700

DSCR Ratio

Strong

3.98

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

71.27%

Cap Rate

26.85%

Return on Investment

85.39%

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

$11,391

Deductible property tax

$2,376

Your total deduction

-$22,751

Your adjusted annual income

$150,000 - -$22,751 = $172,751

Taxes on $172,751 (30%)

$51,825

Your old tax bill

$45,000

Your new tax bill

$51,825

Estimated tax savings

-$6,825

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

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: -