BNBCalc Short Term Rental Investment Analysis 1059 Madeira Ave, Minneapolis, MN 55405

3 bed • 1 bath • 9 guests • $567,000

BNB

Calc

Annual Revenue

$49,381

Profit (Cash Flow)

-$8,967

Cap Rate

5.2%

Annual Revenue

$49,381

AirDNA projects $169/night at 80% occupancy ($49,380). Airbtics projects $196/night at 60% occupancy ($42,952). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 80% occupancy rate, $169 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,646	$42,119	$64,355	$90,371
Occupancy	45%	59%	77%	87%
Nightly Rate	$146	$191	$223	$276

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Craftsman with Best Deck in Minneapolis	$78,582	$229	93%	3	2	3	$90	❌	❌	✅	Y / Y	⭐️ 4.9 (43)
Grandma’s Comfy Cottage ~Fireplace ~ Firepit & BBQ	$36,566	$147	66%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (37)
Lacuna House Calm in the City of Lakes near Dntwn	$42,731	$151	77%	3	2	3	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
1 block to Cedar Lake/Hot Tub/Ultra Cozy	$76,225	$269	76%	3	2	3	$175	❌	✅	❌	Y / Y	⭐️ 5 (181)
"City Cabin" steps to Theo Wirth, mins to downtown	$48,621	$209	61%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (60)
Blue Lagoon Inn (North Loop) / Sleeps 7 / No Fees	$59,226	$186	87%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (29)
Urban Ski Retreat, Theo Wirth, walk to World Cup.	$50,877	$200	66%	3	2	5	$159	❌	❌	✅	Y / Y	⭐️ 4.9 (57)
Uptown Haven/Your Minneapolis Hideaway!	$29,429	$122	59%	3	1	1	$125	❌	❌	✅	N / Y	⭐️ 4.8 (126)
Lovely 3 Bedroom Apartment	$20,400	$109	48%	3	1	2	$98	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Historic \| Spacious \| Ace Location	$55,357	$276	48%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.6 (47)
Heart of Uptown - Victorian Retreat	$38,654	$200	49%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (65)
The Dupont/Uptown Oasis/Close to Everything!!	$24,739	$135	46%	3	1	1	$115	❌	❌	✅	N / Y	⭐️ 4.8 (84)
Summer Uptown Oasis!/Near Lake of the Isles!	$19,058	$99	47%	3	1	1	$115	❌	❌	✅	N / Y	⭐️ 4.6 (32)
Private urban oasis with amazing downtown views	$66,224	$201	89%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (66)
Unique Suburb in the city	$23,767	$84	73%	3	2	2	$120	❌	✅	❌	Y / Y	⭐️ 4.8 (212)
Lovely First Floor 3 BD Apartment	$36,636	$168	59%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (120)
Lovely 3BD Near Parks & Downtown	$44,350	$175	68%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (171)
Huge 3 bdrm Uptown & 1 mile Downtown 5* location	$28,057	$146	51%	3	1	5	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (204)
King Pleasant Mansion★Cable★1GB★Massage★Lux Life	$44,403	$221	54%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (98)
Beautiful Victorian 3 Bedroom	$22,372	$58	97%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (81)
Awesome 3-Bdrs Guesthouse!	$24,881	$249	26%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.2 (9)
Marvelous MCM in Bryn Mawr	$59,292	$200	81%	3	2	4	$0	❌	❌	❌	Y / N	⭐️ 4.7 (21)
Great Place Close 2 Everything Sleep 7 Minneapolis	$36,742	$220	44%	3	2	1	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Washburn Relaxation Station by Lux Life	$85,501	$288	79%	3	1	3	$140	❌	❌	✅	Y / Y	⭐️ 5 (12)
Beautiful, 3br Near Lake Bde Maka Ska	$44,786	$158	77%	3	1	7	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Modern on Cedar Lake	$63,438	$284	59%	3	2	4	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (66)
Modern 3BR residence close to downtown	$37,003	$121	82%	3	2	5	$160	❌	❌	✅	Y / Y	⭐️ 5 (43)
Urban Eden \| Cozy, Comfy & Convenient getaway	$28,659	$145	54%	3	4	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
LUXTEL - Twins Stadium DT MPLS 3bdrm 2ba House	$50,754	$196	70%	3	2	13	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Spacious Private 2nd Floor Apt.	$37,058	$135	75%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (188)
Great Central Location Sleeps 7	$36,074	$220	38%	3	2	1	$199	❌	❌	❌	Y / N	⭐️ 5 (5)
Relaxing Stay! 3 Comfortable Units, Pet-friendly!	$67,252	$525	35%	3	3	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (2)
Beautiful second-floor uptown 3br private house	$25,631	$182	36%	3	1	1	$105	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Uptown Oasis	$28,663	$173	43%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (14)
Fun Location Guesthouse	$30,312	$246	32%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (3)
Minnestay* Victorian Ivy ★ Walk to Convention Center ★ Uptown and Downtown	$24,616	$204	28%	3	2	2	$229	❌	❌	❌	Y / Y	⭐️ 5 (74)
Sweet Retreat Property	$53,802	$350	42%	3	1	15	$200	❌	❌	✅	Y / Y	⭐️ 0 (0)
Minneapolis Sleeps 7 Great Location	$20,490	$159	27%	3	2	1	$199	❌	❌	❌	Y / Y	⭐️ 2.5 (2)
Cheerful 3 bedroom w/fireplace.	$85,020	$267	87%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (16)
Henn Cottage-Walkable 3BR in the heart of Mpls	$43,878	$148	81%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (28)

Return Metrics

-6.46% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,966	-$17,933	-$26,899	-$35,866	-$44,832	-$89,665	-$268,997
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,570	$11,484	$17,762	$24,428	$31,505	$74,001	$453,600
Down Payment	$113,400	$113,400	$113,400	$113,400	$113,400	$113,400	$113,400
Property Appreciation	$17,010	$34,530	$52,576	$71,163	$90,308	$195,000	$809,257
Total Return	$127,013	$141,481	$156,839	$173,125	$190,380	$292,736	$1,107,260

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.46%

Cap Rate

5.16%

Return on Investment

9.81%

1059 Madeira Ave Minneapolis, MN, 55405

3 bed • 1 bath • 9 guests

Purchase Price

Est. $2,720/mo

This property is for sale!

Contact Agent

-14

Airbnb Investor Score

-$8,966

Annual Profit

5.2%

Cap Rate

-6.5%

Cash on Cash

$49,381

Annual Revenue

BNBCalc predicts this property will get $196 per night with 60% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 21% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

40 Airbnb Comparables

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

$43,253

Avg annual revenue

60%

Avg occupancy rate

$196

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

$20k

$40k

$65k

$85k

-$8,967

Profit

Revenue

$49,381

Operating Expenses

$20,100

Operating Income

$29,281

Mortgage & Taxes

$38,248

Profit (Cash Flow)

-$8,967

$138,660

Cash Investment

Down Payment

$113,400

Renos & Furnishing

$8,250

Closing Costs

$17,010

Total

$138,660

DSCR Ratio

Weak

0.77

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.46%

Cap Rate

5.16%

Return on Investment

9.81%

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

$26,910

Deductible property tax

$5,613

Your total deduction

$66,277

Your adjusted annual income

$150,000 - $66,277 = $83,723

Taxes on $83,723 (30%)

$25,117

Your old tax bill

$45,000

Your new tax bill

$25,117

Estimated tax savings

$19,883

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -