BNBCalc Short Term Rental Investment Analysis 1543 Sheldon St, Saint Paul, MN 55108

3 bed • 1 bath • 9 guests • $300,000

BNB

Calc

Annual Revenue

$34,106

Profit (Cash Flow)

-$4,244

Cap Rate

5.3%

Annual Revenue

$34,106

AirDNA projects $135/night at 69% occupancy ($34,022). Airbtics projects $161/night at 58% occupancy ($34,106). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, $161 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,209	$32,830	$55,840	$77,251
Occupancy	44%	57%	70%	85%
Nightly Rate	$110	$152	$211	$238

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Safe neighborhood, cute 1920’s w/ backyard	$48,404	$189	69%	3	1	21	$150	❌	❌	❌	Y / Y	⭐️ 5 (17)
Modern, stylish, kid friendly 3 bed, 1 bath home.	$33,424	$161	55%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
House across Lake Como. 3 bedrooms & 3 bath	$29,337	$199	40%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (88)
Newly Renovated, Clean, Spacious Home	$32,402	$111	77%	3	1	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (141)
Modern Victorian on Carter Hill	$50,792	$237	58%	3	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (58)
Charming & cozy \| pet & eco-friendly \| fenced yard	$81,580	$237	93%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (56)
Experience Twin Cities, 3Bedroom, Entire House, AC	$23,773	$140	40%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (51)
Bright Spacious St. Paul Duplex- Upper Level	$20,236	$117	45%	3	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (207)
Saint Paul Vacation Rental Near Downtown!	$33,290	$151	56%	3	1	2	$129	❌	✅	✅	Y / Y	⭐️ 5 (43)
Pet-Friendly Saint Paul Rental Near Downtown!	$34,342	$152	58%	3	1	2	$129	❌	✅	✅	Y / Y	⭐️ 5 (42)
Modern Farmhouse on Kent Street	$32,774	$136	63%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
HiLand House-Upper Level Duplex in Cathedral Hill	$19,463	$126	37%	3	1	1	$150	❌	❌	✅	N / Y	⭐️ 5 (68)
3BR, free parking, free Wi-Fi near dntown St Paul	$24,948	$79	75%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (136)
Modern home retreat in the city	$15,767	$58	73%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (149)
Sunny Saint Thomas Side-by-Side!	$50,337	$152	85%	3	1	4	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (47)
Comfortable Rambler near St Paul Historic District	$20,364	$61	90%	3	1	1	$16	❌	❌	❌	Y / Y	⭐️ 4.9 (232)
Cozy home in the Como neighborhood	$33,510	$96	89%	3	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.9 (46)
King beds, spacious, central in St Paul	$80,597	$361	61%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (82)
Central, KING bed, love PETS, & FREE Parking!	$34,293	$216	41%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (17)
Sleeping on Selby- Duplex near Cathedral Hill	$37,996	$171	54%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (99)
Central, Cozy, Dog Friendly!	$59,172	$214	74%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (38)
St Paul Cottage 3BR/1BA	$12,418	$107	31%	3	1	5	$185	❌	❌	✅	Y / Y	⭐️ 5 (6)
Mid-Century Modern Home in Como Neighborhood	$46,020	$268	46%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
Cozy 3br/2ba \| Close to DT, U of M, St Paul & MPLS	$49,602	$171	73%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (75)
Lake Como Single Family Home	$43,316	$286	40%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (22)
Peaceful Modern Victorian Home Near Light Rail	$29,478	$166	46%	3	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (75)
Fun & Modern Midway Home~Walk to Allianz!	$23,379	$90	66%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (112)
Independent apart， good value	$14,675	$87	45%	3	1	2	$25	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Ideal location for access to the twin cities	$13,814	$211	17%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
GREAT location, FREE parking, love PETS, KING bed!	$39,180	$216	48%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (18)
ALL NEW clean - in heart of St Paul - no carpet!	$26,299	$106	63%	3	2	4	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (195)
Cozy & Central, love PETS, king bed, FREE parking!	$33,829	$218	41%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (10)
Stunning 3br close to everything! Clean and bright	$35,414	$164	57%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (68)
Main Level Unit, Modern Touches!	$37,227	$152	66%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (58)
Affordable and clean apart.	$11,598	$80	39%	3	1	2	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Excellent location, great value 3 bedrooms	$10,700	$66	43%	3	1	2	$25	❌	❌	❌	Y / Y	⭐️ 4.5 (88)
MINNeSTAY* Bedford Inn \| Stylish \| Suburban	$52,552	$203	60%	3	3	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (3)
New Luxury Townhouse 2,000 sq. ft. 3bd 2 1/2 bath	$62,604	$250	68%	3	3	3	$125	❌	❌	✅	Y / Y	⭐️ 4.2 (12)
Charming Home near heart of the Twin Cities/U of M	$42,446	$115	100%	3	1	1	$149	❌	❌	✅	Y / Y	⭐️ 4.9 (46)
Saint Paul Home in Historic Cathedral Hill	$30,039	$147	53%	3	2	2	$93	❌	❌	❌	Y / Y	⭐️ 4.8 (26)

Return Metrics

-5.49% 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)	-$4,244	-$8,488	-$12,733	-$16,977	-$21,222	-$42,444	-$127,332
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,947	$6,076	$9,398	$12,925	$16,669	$39,154	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$67,702	$75,857	$84,483	$93,600	$103,229	$159,885	$600,846

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.49%

Cap Rate

5.33%

Return on Investment

9.97%

1543 Sheldon St Saint Paul, MN, 55108

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,439/mo

This property is for sale!

Contact Agent

-10

Airbnb Investor Score

-$4,244

Annual Profit

5.3%

Cap Rate

-5.5%

Cash on Cash

$34,106

Annual Revenue

BNBCalc predicts this property will get $161 per night with 58% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$35,284

Avg annual revenue

58%

Avg occupancy rate

$161

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

$10k

$35k

$55k

$85k

-$4,244

Profit

Revenue

$34,106

Operating Expenses

$18,114

Operating Income

$15,993

Mortgage & Taxes

$20,237

Profit (Cash Flow)

-$4,244

$77,250

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,250

Closing Costs

$9,000

Total

$77,250

DSCR Ratio

Weak

0.79

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.49%

Cap Rate

5.33%

Return on Investment

9.97%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$35,103

Your adjusted annual income

$150,000 - $35,103 = $114,897

Taxes on $114,897 (30%)

$34,469

Your old tax bill

$45,000

Your new tax bill

$34,469

Estimated tax savings

$10,531

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: No

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: -