property-location

13015 38th Pl N Minneapolis, Minnesota

6 bed • 4 bath • 12 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$135,259

Annual Revenue

Median of 25 comps selected by Buck, creator of this analysis.

$15k

$100k

$190k

$280k

Perfect Getaway: 6 Kings, Arcade, Click for More!
$280,769
$1,242
53%
6151532$125✅✅✅Yes / Yes❌⭐️ 5 (71)Profile
Luxury 7400 sq.ft Stunning Home Theater/Sleeps 18+
$265,873
$1,607
39%
7151652$750❌✅❌Yes / Yes❌⭐️ 4.94 (141)Profile
Ultimate Long Lake Getaway: Indoor Pool & Hot Tub
$222,682
$1,304
36%
56104.53$675✅✅✅Yes / Yes✅⭐️ 4.67 (12)Profile
5,000 Sq Ft Luxury Estate | 6BR | Walk to Lakes
$200,525
$1,343
35%
66125.53$904❌❌❌Yes / Yes✅⭐️ 4.91 (33)Profile
Luxury 6BR 4BA Victorian - Pool/Gym/Sauna/Hot tub
$187,093
$843
54%
661641$200✅✅✅Yes / Yes✅⭐️ 4.78 (131)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,703/mo

Avg profit / month

$5,825/mo

Best profit month

Jul $19,271

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

42.28%

Cap Rate

16.73%

Profit (Cummulative)

$69,902

$6,876

$15,000

$20,997

$4,510

Total Gain

$102,285

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

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.