BNBCalc Short Term Rental Rental Arbitrage Analysis 1307 Elm Cir N, Fargo, ND, 58102

5 bed • 4 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$104,825

Profit (Cash Flow)

$31,329

Cash on Cash Return

352.0%

Annual Revenue

$104,825

AirDNA projects $266/night at 59% occupancy ($57,321). Airbtics projects $229/night at 63% occupancy ($52,693). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 82% occupancy rate, $350 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,969	$46,957	$72,643	$123,588
Occupancy	52%	62%	74%	82%
Nightly Rate	$163	$199	$260	$403

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish, newly remodeled home in North Fargo.	$60,120	$206	79%	4	2	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (65)
Charming Home in the Heart of North Fargo	$52,082	$214	64%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (47)
Updated Home < 1 Mi to Downtown Fargo!	$44,507	$154	74%	4	2	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (19)
3 min to NDSU I King I Self Check-In I Pack'n Play	$52,041	$241	59%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (63)
Completely Remodeled Home Blocks from NDSU and Dow	$30,397	$189	39%	4	2	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (95)
Comfortable 4 bd, near NDSU & minutes to Downtown	$36,144	$143	64%	4	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (110)
Spacious Condo Downtown Fargo	$22,430	$173	34%	5	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (205)
Moorhead Home Rental Near Downtown Fargo!	$46,372	$209	58%	4	4	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (51)
HOT TUB Character home minutes to DT Fargo/NDSU!	$44,894	$159	73%	4	2.5	1	$120	❌	✅	✅	Y / Y	⭐️ 5 (96)
Downtown Fargo Gem: Full Home for Large Groups	$45,871	$224	53%	5	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (98)
Stylish Home a Block Away from Entertainment	$33,692	$141	61%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (35)
Luxury Downtown Condo	$48,338	$288	45%	4	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (126)
Modern Craftsman w/new HotTub on Historic 8th St.	$58,034	$308	50%	5	4	2	$185	✅	✅	❌	Y / Y	⭐️ 5 (133)
4 min to MSUM I Xbox I XL Fenced Yard I Games	$58,628	$252	62%	4	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (35)
Kathy's	$41,613	$164	67%	4	2	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (69)
4 Bedroom house near colleges	$38,067	$163	63%	4	1.5	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (25)
3 min Fargo Dome I King I Workspace I Pack’n play	$49,974	$251	53%	4	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (93)
Entire historic on Iconic 8th St w/ indoor pool	$115,281	$495	63%	5	4.5	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (99)
5 bedroom! Pool, shuffleboard, and MORE!	$134,454	$469	77%	5	2	1	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (107)
Downtown 4 Bedroom/3 Bath Flat	$28,397	$204	35%	4	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (59)
The ESTATE	$35,166	$98	93%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (131)
Stay in 1889 Built Historic Home	$80,650	$285	77%	5	2.5	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (78)
Spacious 4 BR Home, PacMan, Perfect for Families	$47,478	$174	71%	4	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (152)
Heated Pool, Sauna & Much More!	$48,994	$166	77%	4	2	1	$100	✅	❌	✅	Y / Y	⭐️ 5 (133)
Spacious Home for Large Gathering, New Spa/Hot Tub	$83,593	$430	46%	6	5	1	$259	✅	✅	✅	Y / Y	⭐️ 5 (75)
Stunning Home near Downtown Fargo Moorhead	$56,787	$394	37%	4	4	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
The Blue Cottage in N. Fargo	$79,610	$251	85%	4	2	14	$199	❌	❌	❌	Y / Y	⭐️ 5 (9)
Smart TVs I Fenced Yard I Nature Views I Spacious	$41,892	$194	59%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
House Walking Distance to Downtown & Scenic Trails	$40,055	$192	57%	4	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
2 houses split by wall! - 6 bedrooms - 4 bathrooms	$93,572	$419	59%	6	4	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (103)
Cobber Kingdom	$38,487	$120	80%	4	2	1	$150	❌	❌	❌	Y / N	⭐️ 4.7 (48)
Historical Charmer On 9th Street	$33,694	$142	64%	4	2	7	$125	❌	❌	✅	Y / Y	⭐️ 5 (18)
Full House Downtown Fargo	$27,852	$173	43%	4	1	1	$105	❌	❌	❌	Y / Y	⭐️ 4.7 (51)
Have fun but respect property.	$33,599	$180	51%	4	2.5	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Haven Lux : Gather Here	$75,580	$350	59%	6	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Spacious 1905 Fargo Home	$33,894	$189	49%	4	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Elegant Townhouse near NDSU and Downtown Fargo 101	$52,418	$217	66%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Moorhead Home Rental Near Downtown Fargo!	$121,750	$402	82%	4	4	2	$181	❌	❌	❌	Y / Y	⭐️ 5 (10)
Cozy Home 3 mins from Downtown	$32,940	$90	100%	4	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Zzzz Room in South Fargo Basement	$23,424	$64	100%	4	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)

Return Metrics

352.01% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$31,329	$62,658	$93,987	$125,316	$156,645	$313,291	$939,875
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$31,329	$62,658	$93,987	$125,316	$156,645	$313,291	$939,875

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

352.01%

Payback Period Days

103

Return on Investment

352.01%

1307 Elm Cir N Fargo, North Dakota, 58102

5 bed • 4 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

Fargo

Zoning

Laws

$104,825

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $266/night at 59% occupancy.Projected nightly rate is $229/night at 63% occupancy.

Occupancy Rate

Top 11% of comparables

Avg Daily Rate

Top 16% of comparables

Seasonality

40 Airbnb Comparables

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

$53,069

Avg annual revenue

63%

Avg occupancy rate

$229

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

$60k

$95k

$135k

$31,329

Profit

Revenue

$104,825

Operating Expenses

$40,496

Operating Income

$64,329

Net Effective Rent

$33,000

Profit (Cash Flow)

$31,329

$8,900

Cash Investment

Renos & Furnishing

$8,800

Setup Costs

$100

Total

$8,900

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

352.01%

Payback Period Days

103