BNBCalc Short Term Rental Investment Analysis 16600 46th Ave N, Plymouth, MN 55446

5 bed • 2 bath • 15 guests • $1,774,900

BNB

Calc

Annual Revenue

$97,794

Profit (Cash Flow)

-$48,328

Cap Rate

4.0%

Annual Revenue

$97,794

AirDNA projects $525/night at 51% occupancy ($97,794). Airbtics projects $522/night at 60% occupancy ($114,394). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 51% occupancy rate, $525 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$60,681	$108,382	$174,665	$242,310
Occupancy	48%	63%	64%	74%
Nightly Rate	$330	$452	$716	$867

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning Spacious 5 BR, 4 BTH Family-Friendly Home	$94,846	$305	78%	5	4	2	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (52)
Luxury 5500 Sq ft Executive Home	$123,106	$490	64%	5	4	2	$350	✅	❌	✅	Y / Y	⭐️ 5 (56)
Wayzata Lakefront Retreat:Build your Best Memories	$124,340	$758	43%	5	3	2	$280	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Classic Mid Century Lakehouse	$156,604	$918	44%	5	3	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Brookview West \| Golf & Gatherings for 10 Guests	$100,613	$405	63%	5	3	1	$260	❌	❌	✅	Y / Y	⭐️ 5 (33)
Spacious Maple Grove Retreat w/ Playground!	$101,285	$415	64%	5	4	2	$258	❌	❌	❌	Y / Y	⭐️ 5 (10)
Lake view lounge Minneapolis	$68,703	$264	63%	5	3	2	$290	❌	❌	✅	Y / Y	⭐️ 4 (4)
Cheerful 5 bedroom farmhouse for families stay	$189,535	$592	74%	5	4	1	$225	❌	❌	❌	Y / Y	⭐️ 4.7 (23)
Colorado House	$40,065	$215	44%	5	4	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (20)
Minneapolis Rental Just Minutes out of Downtown	$209,335	$862	64%	5	3	2	$250	❌	❌	❌	Y / Y	⭐️ 3.6 (3)

Return Metrics

-11.48% 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)	-$48,328	-$96,656	-$144,984	-$193,313	-$241,641	-$483,283	-$1,449,849
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,419,920	$1,419,920	$1,419,920	$1,419,920	$1,419,920	$1,419,920	$1,419,920
Down Payment	$354,980	$354,980	$354,980	$354,980	$354,980	$354,980	$354,980
Property Appreciation	$53,247	$108,091	$164,581	$222,765	$282,695	$610,417	$2,533,248
Total Return	$1,779,818	$1,786,334	$1,794,496	$1,804,352	$1,815,953	$1,902,034	$2,858,298

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.48%

Cap Rate

4.02%

Return on Investment

5.31%

16600 46th Ave N Plymouth, MN, 55446

5 bed • 2 bath • 15 guests

Purchase Price

Est. $8,513/mo

This property is for sale!

Contact Agent

-38

Airbnb Investor Score

-$48,328

Annual Profit

4.0%

Cap Rate

-11.5%

Cash on Cash

$97,794

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $525/night at 51% occupancy ($97,794.08). Airbtics projects $522/night at 60% occupancy ($114,394).

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$120,843

Avg annual revenue

60%

Avg occupancy rate

$522

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

$40k

$95k

$150k

$210k

-$48,328

Profit

Revenue

$97,794

Operating Expenses

$26,393

Operating Income

$71,401

Mortgage & Taxes

$119,729

Profit (Cash Flow)

-$48,328

$420,727

Cash Investment

Down Payment

$354,980

Renos & Furnishing

$12,500

Closing Costs

$53,247

Total

$420,727

DSCR Ratio

Weak

0.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.48%

Cap Rate

4.02%

Return on Investment

5.31%

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

$84,239

Deductible property tax

$17,572

Your total deduction

$429,188

Your adjusted annual income

$150,000 - $429,188 = -$279,188

Taxes on -$279,188 (30%)

-$83,756

Your old tax bill

$45,000

Your new tax bill

-$83,756

Estimated tax savings

$128,756

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

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: -