BNBCalc Short Term Rental Investment Analysis 15960 35th St S, Afton, MN, 55001

3 bed • 2 bath • 8 guests • $569,000

BNB

Calc

Annual Revenue

$75,971

Profit (Cash Flow)

$14,032

Cap Rate

9.2%

Annual Revenue

$75,971

AirDNA projects $187/night at 47% occupancy ($32,101). Airbtics projects $267/night at 59% occupancy ($57,536). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 52% occupancy rate, $400 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,328	$57,604	$82,084	$115,805
Occupancy	51%	58%	70%	76%
Nightly Rate	$196	$265	$311	$404

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casanova Coulee House West - Downtown	$32,723	$146	60%	3	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (350)
Luxurious remodel near historic downtown Hudson!	$73,229	$328	61%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Cozy, historic 3 BR home with hot tub & Zen Den	$61,197	$427	38%	3	3	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (85)
Casanova Coulee House East - Downtown	$27,285	$135	54%	3	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (153)
Modern River Getaway	$85,308	$585	39%	3	2.5	2	$300	✅	✅	❌	Y / Y	⭐️ 5 (34)
In-N-Out Trout	$27,684	$137	53%	3	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (53)
RIVER FALLS RETREAT! ENTIRE HOUSE	$56,074	$281	52%	3	2	3	$199	❌	❌	✅	Y / Y	⭐️ 5 (50)
Private Deck \| Walk Downtown \| Arcade \| Game Rm \|	$41,395	$290	39%	3	1.5	1	$0	❌	❌	✅	N / Y	⭐️ 5 (18)
The Nininger 3 BR Apt - Walk to DT, Dog Friendly	$57,890	$306	51%	3	2	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (10)
MINNeSTAY *Modern Chic \| Tiny House \| Unique	$56,111	$276	46%	3	2	2	$229	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Cozy Retreat Close to Stillwater	$75,145	$272	75%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (123)
Minne-GetAway: Ski Lover's Suburban Retreat	$49,644	$226	57%	3	2	1	$225	✅	❌	❌	Y / Y	⭐️ 5 (51)
Kinni Creek Lodge & Outfitters, LLC Est. 1885	$55,919	$285	53%	3	3.5	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (30)
Mid-Century Modern Lake Retreat w/ Sauna	$73,464	$277	68%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (72)
Miss Myrtle • Charming House • Blocks to Downtown	$73,876	$362	55%	3	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (158)
Cozy House	$32,861	$184	47%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (96)
Pet Friendly\| MOA\| Close to downtown\| 2000 mbps	$46,819	$175	69%	3	2	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (50)
Serene St Paul Home	$87,596	$327	71%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (56)
Commander-North Bin. DT Stillwater. River Views!	$80,614	$402	54%	3	1	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (64)
The Hastings Retreat-4 min. to Downtown.	$54,346	$236	61%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (52)
St Croix Riverhouse	$66,341	$525	30%	3	4	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (44)
Artful & Inviting Historic Home, walk to Main St	$56,447	$296	51%	3	1.5	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (90)
Tranquility at Lake Mallalieu	$114,427	$334	93%	3	3.5	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (61)
Cozy bungalow near downtown	$36,729	$164	59%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (78)
Whispering Pines: rivertown getaway	$30,546	$258	32%	3	2	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (46)
Historic James Mulvey Carriage house (Whole house)	$76,064	$421	49%	3	3	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (41)
Beautifully Designed & Cozy Home All to Yourself	$39,834	$201	52%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (118)
Stone Home - Near the Lake!	$83,054	$282	76%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (98)
Hestia House, 5 min to downtown St. Paul!	$46,826	$203	61%	3	1.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (157)
Charming Cottage with Hot Tub & Fire Pit	$70,766	$272	69%	3	2	1	$90	❌	✅	✅	Y / Y	⭐️ 5 (82)
St Paul Ranch Home	$41,300	$137	79%	3	1.5	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (101)
"Horn House" Unit #2 Historic Irvine Park	$93,103	$403	62%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (103)
Spacious Home- Central Location/ Private Backyard	$55,243	$204	70%	3	2	3	$165	❌	❌	❌	Y / Y	⭐️ 5 (98)
Curds N' Way Inn	$42,059	$231	49%	3	2.5	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (42)
Southie Paradise: Minutes to Xcel Energy Center	$48,065	$232	54%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (54)
Bluff House with Skyline Views	$48,700	$144	91%	3	1.5	1	$49	❌	❌	❌	Y / Y	⭐️ 5 (105)
Cozy 3BR Duplex in W. St. Paul \| Central & Quiet	$44,881	$169	71%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (22)
Charming Home- near lake Phalen/ Dtwn St Paul/ MOA	$58,902	$204	75%	3	2	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (76)
Luxe Zen Gem in Walkable West 7th!	$68,198	$218	85%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (154)
One-Level Living! (N. St. Paul Home)	$39,900	$147	72%	3	1.5	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (116)

Return Metrics

10.06% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,031	$28,063	$42,094	$56,126	$70,158	$140,316	$420,948
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$455,200	$455,200	$455,200	$455,200	$455,200	$455,200	$455,200
Down Payment	$113,800	$113,800	$113,800	$113,800	$113,800	$113,800	$113,800
Property Appreciation	$17,070	$34,652	$52,761	$71,414	$90,626	$195,688	$812,112
Total Return	$600,101	$631,715	$663,856	$696,540	$729,784	$905,004	$1,802,060

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.06%

Cap Rate

9.21%

Return on Investment

26.32%

15960 35th St S Afton, Minnesota, 55001

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,729/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$14,031

Annual Profit

9.2%

Cap Rate

10.1%

Cash on Cash

$75,971

Annual Revenue

BNBCalc predicts this property will get $267 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

$57,764

Avg annual revenue

59%

Avg occupancy rate

$267

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

$25k

$55k

$85k

$115k

$14,032

Profit

Revenue

$75,971

Operating Expenses

$23,556

Operating Income

$52,415

Mortgage & Taxes

$38,383

Profit (Cash Flow)

$14,032

$139,370

Cash Investment

Down Payment

$113,800

Renos & Furnishing

$8,500

Closing Costs

$17,070

Total

$139,370

DSCR Ratio

Strong

1.37

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.06%

Cap Rate

9.21%

Return on Investment

26.32%

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

$27,005

Deductible property tax

$5,633

Your total deduction

$43,511

Your adjusted annual income

$150,000 - $43,511 = $106,489

Taxes on $106,489 (30%)

$31,947

Your old tax bill

$45,000

Your new tax bill

$31,947

Estimated tax savings

$13,053

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com