BNBCalc Short Term Rental Investment Analysis 18343 Glandon Pass, Lakeville, MN 55044

4 bed • 1 bath • 12 guests • $483,620

BNB

Calc

Annual Revenue

$70,656

Profit (Cash Flow)

$15,168

Cap Rate

9.9%

Annual Revenue

$70,656

AirDNA projects $371/night at 52% occupancy ($70,462). Airbtics projects $265/night at 73% occupancy ($70,656). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 73% occupancy rate, $265 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,147	$61,484	$79,615	$112,941
Occupancy	66%	76%	86%	90%
Nightly Rate	$209	$247	$313	$345

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Relaxing kid friendly home with fenced backyard	$53,409	$169	75%	4	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (79)
Executive Home with every amenity, prime location	$155,444	$429	99%	4	4	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (26)
Newly remodeled house! Great living and location!	$80,132	$246	89%	4	3	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (255)
Private, Spacious, Family-Friendly Getaway	$78,065	$277	77%	4	4	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Gorgeous l 3 Season Porch l Dry Bar l Fireplace	$62,579	$206	83%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (67)
GREY CLOUD HOUSE // WOODED AFRAME NEAR THE CITY	$108,219	$336	88%	4	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (69)
Spacious Richfield Home by Wood Lake, Edina, MOA	$47,727	$326	40%	4	3	4	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (20)
Heavenly Home/Minnetonka Lakes/Nature Scenic View	$60,390	$220	75%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Highland Park stunner! Renovated w/ modern updates	$46,380	$198	64%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Cozy 4-bedroom in quiet area with room to relax!	$41,753	$248	46%	4	3	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (32)

Return Metrics

12.48% 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)	$15,167	$30,335	$45,502	$60,670	$75,838	$151,676	$455,028
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$386,896	$386,896	$386,896	$386,896	$386,896	$386,896	$386,896
Down Payment	$96,724	$96,724	$96,724	$96,724	$96,724	$96,724	$96,724
Property Appreciation	$14,508	$29,452	$44,844	$60,698	$77,028	$166,324	$690,252
Total Return	$513,296	$543,407	$573,967	$604,989	$636,486	$801,621	$1,628,901

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.48%

Cap Rate

9.88%

Return on Investment

28.33%

18343 Glandon Pass Lakeville, MN, 55044

4 bed • 1 bath • 12 guests

Purchase Price

Est. $2,320/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$15,167

Annual Profit

9.9%

Cap Rate

12.5%

Cash on Cash

$70,656

Annual Revenue

BNBCalc predicts this property will get $265 per night with 73% occupancy, putting it in the top 54% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$73,409

Avg annual revenue

73%

Avg occupancy rate

$265

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

$80k

$115k

$155k

$15,168

Profit

Revenue

$70,656

Operating Expenses

$22,865

Operating Income

$47,791

Mortgage & Taxes

$32,623

Profit (Cash Flow)

$15,168

$121,483

Cash Investment

Down Payment

$96,724

Renos & Furnishing

$10,250

Closing Costs

$14,509

Total

$121,483

DSCR Ratio

Strong

1.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.48%

Cap Rate

9.88%

Return on Investment

28.33%

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

$22,953

Deductible property tax

$4,788

Your total deduction

$34,158

Your adjusted annual income

$150,000 - $34,158 = $115,842

Taxes on $115,842 (30%)

$34,753

Your old tax bill

$45,000

Your new tax bill

$34,753

Estimated tax savings

$10,247

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: 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: -