BNBCalc Short Term Rental Investment Analysis 1934 Saint Anthony Pkwy, Minneapolis, MN 55418

2 bed • 1 bath • 6 guests • $519,900

BNB

Calc

Annual Revenue

$39,885

Profit (Cash Flow)

-$14,051

Cap Rate

4.0%

Annual Revenue

$39,885

AirDNA projects $143/night at 70% occupancy ($36,560). Airbtics projects $156/night at 70% occupancy ($39,884). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, $156 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,338	$36,721	$61,150	$75,223
Occupancy	66%	71%	80%	83%
Nightly Rate	$108	$129	$196	$231

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Hidey-Hole	$36,330	$129	70%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (54)
Northeast Charm, 5 miles to downtown	$40,409	$117	85%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Fresh and Vibrant☆Bikes☆Spa Shower+Free Parking	$40,464	$196	49%	2	1	1	$69	❌	❌	✅	Y / Y	⭐️ 4.7 (110)
☆One of a Kind Near River/DT☆Spa Shower, Bikes+Pkg	$39,098	$196	47%	2	1	1	$69	❌	❌	✅	Y / Y	⭐️ 4.5 (131)
Hygge Hideaway w Hot Tub in NE	$76,273	$314	64%	2	2	3	$180	❌	✅	✅	Y / Y	⭐️ 5 (18)
2 bedroom apartment in hip northeast Minneapolis	$29,820	$106	71%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (100)
Luxury apartment near downtown	$45,907	$140	83%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.9 (219)
Sandra's NE MPLS Picket Fence Cottage	$34,436	$103	81%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (212)
Clean & Cozy Casa in NE Mpls-Mins. to Downtwn	$57,046	$228	64%	2	1	1	$45	❌	❌	❌	N / Y	⭐️ 5 (20)
Remodeled charmer in Northeast MPLS Arts District	$32,846	$96	84%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.9 (294)
Artist Victorian in NE 1BD	$29,916	$110	72%	2	1	2	$35	❌	❌	✅	Y / Y	⭐️ 4.7 (237)
Spacious Northeast Arts Minneapolis lower duplex	$25,386	$102	68%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (43)
Cozy duplex unit in NE Minneapolis	$36,143	$125	79%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (105)
The Roosevelt	$41,820	$155	68%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (33)
American Craftsman Duplex in Nordeast By Lux Life	$69,427	$234	79%	2	1	3	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (70)

Return Metrics

-11.16% 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)	-$14,051	-$28,102	-$42,153	-$56,204	-$70,255	-$140,511	-$421,535
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$415,920	$415,920	$415,920	$415,920	$415,920	$415,920	$415,920
Down Payment	$103,980	$103,980	$103,980	$103,980	$103,980	$103,980	$103,980
Property Appreciation	$15,597	$31,661	$48,208	$65,252	$82,806	$178,802	$742,033
Total Return	$521,445	$523,459	$525,955	$528,947	$532,450	$558,190	$840,398

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.16%

Cap Rate

4.04%

Return on Investment

5.28%

1934 Saint Anthony Pkwy Minneapolis, MN, 55418

2 bed • 1 bath • 6 guests

Purchase Price

Est. $2,494/mo

This property is for sale!

Contact Agent

-37

Airbnb Investor Score

-$14,051

Annual Profit

4.0%

Cap Rate

-11.2%

Cash on Cash

$39,885

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $143/night at 70% occupancy.Projected nightly rate is $156/night at 70% occupancy.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$42,354

Avg annual revenue

70%

Avg occupancy rate

$156

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

$40k

$60k

$75k

-$14,051

Profit

Revenue

$39,885

Operating Expenses

$18,865

Operating Income

$21,020

Mortgage & Taxes

$35,071

Profit (Cash Flow)

-$14,051

$125,827

Cash Investment

Down Payment

$103,980

Renos & Furnishing

$6,250

Closing Costs

$15,597

Total

$125,827

DSCR Ratio

Weak

0.60

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.16%

Cap Rate

4.04%

Return on Investment

5.28%

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

$24,675

Deductible property tax

$5,147

Your total deduction

$66,419

Your adjusted annual income

$150,000 - $66,419 = $83,581

Taxes on $83,581 (30%)

$25,074

Your old tax bill

$45,000

Your new tax bill

$25,074

Estimated tax savings

$19,926

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: Yes

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: -