BNBCalc Short Term Rental Investment Analysis 12847 89th Ave N, Maple Grove, MN 55369

4 bed • 2 bath • 12 guests • $360,000

BNB

Calc

Annual Revenue

$64,433

Profit (Cash Flow)

$38,812

Cap Rate

11.8%

Annual Revenue

$64,433

AirDNA projects $299/night at 59% occupancy ($64,432). Airbtics projects $246/night at 59% occupancy ($53,011). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 59% occupancy rate, $299 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,072	$54,922	$67,423	$84,966
Occupancy	57%	59%	65%	68%
Nightly Rate	$194	$231	$258	$311

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Quiet 4 BRs house/ MOA/ Near downtown Minneapolis	$48,832	$199	58%	4	2	2	$189	❌	❌	❌	Y / Y	⭐️ 5 (65)
Quiet Family 4BR 2BA Home w/Garage – Hidden Gem!	$53,712	$224	61%	4	2	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (22)
Comfortable 4BR 3BA Perfect for Families	$53,524	$193	68%	4	3	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (42)
* >A Captivating Tudor on the Parkway* Hot tub<*	$46,131	$238	46%	4	2	1	$155	❌	✅	❌	Y / Y	⭐️ 4.9 (244)
Phenomenal 2 Story Gem l Downstairs Gaming Area	$40,841	$168	62%	4	2	3	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (59)
Pet-Friendly Maple Grove Gem w/ Private Yard!	$107,086	$531	52%	4	3	2	$171	✅	❌	✅	Y / Y	⭐️ 4.8 (16)
Minneapolis Hygge House w/ fireplace & garage	$35,402	$113	71%	4	2	1	$159	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Minnestay* Shoreline Villa \| Pool \| Robbinsdale	$67,375	$255	58%	4	3	1	$319	✅	❌	✅	Y / Y	⭐️ 4.8 (6)
Beautiful, Spacious Home in Maple Grove	$70,500	$287	66%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (13)
MINNESTAY Brookstone Hot Tub, Swimming pool, Game Room, Bar	$54,033	$259	57%	4	3	1	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (25)

Return Metrics

41.59% 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)	$38,812	$77,624	$116,437	$155,249	$194,062	$388,124	$1,164,373
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$288,000	$288,000	$288,000	$288,000	$288,000	$288,000	$288,000
Down Payment	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000
Property Appreciation	$10,800	$21,924	$33,381	$45,183	$57,338	$123,809	$513,814
Total Return	$409,612	$459,548	$509,819	$560,432	$611,400	$871,934	$2,038,187

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

41.59%

Cap Rate

11.77%

Return on Investment

56.96%

12847 89th Ave N Maple Grove, MN, 55369

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,727/mo

This property is for sale!

Contact Agent

175

Airbnb Investor Score

$18,091

Annual Profit

11.8%

Cap Rate

41.6%

Cash on Cash

$64,433

Annual Revenue

BNBCalc predicts this property will get $246 per night with 59% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$57,743

Avg annual revenue

59%

Avg occupancy rate

$246

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

$60k

$80k

$110k

$38,812

Profit

Revenue

$64,433

Operating Expenses

$22,056

Operating Income

$42,376

Mortgage & Taxes

$3,564

Profit (Cash Flow)

$38,812

$93,300

Cash Investment

Down Payment

$72,000

Renos & Furnishing

$10,500

Closing Costs

$10,800

Total

$93,300

DSCR Ratio

Strong

1.75

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

41.59%

Cap Rate

11.77%

Return on Investment

56.96%

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

$17,086

Deductible property tax

$3,564

Your total deduction

$19,022

Your adjusted annual income

$150,000 - $19,022 = $130,978

Taxes on $130,978 (30%)

$39,294

Your old tax bill

$45,000

Your new tax bill

$39,294

Estimated tax savings

$5,706

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: Yes

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: -