BNBCalc Short Term Rental Investment Analysis 2205 Marshall St Ne, Minneapolis, MN 55418

5 bed • 2 bath • 15 guests • $550,000

BNB

Calc

Annual Revenue

$70,269

Profit (Cash Flow)

$10,353

Cap Rate

8.6%

Annual Revenue

$70,269

AirDNA projects $363/night at 53% occupancy ($70,269). Airbtics projects $412/night at 55% occupancy ($82,764). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $363 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$63,917	$79,283	$109,667	$137,304
Occupancy	48%	55%	60%	64%
Nightly Rate	$357	$387	$481	$568

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious 5BR3BA home in NE Arts District	$67,812	$386	48%	5	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
BEST NE MPS Location- House of heART	$93,550	$426	60%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (180)
Entire American Craftsman Duplex by Lux Life	$182,246	$579	86%	5	3	4	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Spacious Minneapolis Vacation Rental w/ Game Room!	$113,388	$567	52%	5	4	2	$202	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Large 5 Bedroom Sleeps 8! Close 2 Everything MNPLS	$57,378	$257	61%	5	3	14	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
Retro Urban Retreat + Rooftop Deck \| MPLS	$67,445	$288	62%	5	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Queen Anne 5BR NEArts N64 Arcades Cable FastWF	$44,578	$348	35%	5	2	30	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (87)
Shuffleboard \| Gym \| BBQ	$93,914	$500	49%	5	3	2	$230	❌	❌	✅	Y / Y	⭐️ 5 (6)
Minneapolis Oasis - Sleeps 10 Close to Everything!	$68,882	$386	43%	5	2	2	$220	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Minneapolis Oasis for Large Groups - Sleeps 10	$83,796	$389	58%	5	3	1	$200	❌	❌	❌	Y / Y	⭐️ 4.2 (33)

Return Metrics

7.44% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,353	$20,706	$31,059	$41,412	$51,765	$103,530	$310,590
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000
Down Payment	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000
Property Appreciation	$16,500	$33,495	$50,999	$69,029	$87,600	$189,154	$784,994
Total Return	$576,853	$604,201	$632,058	$660,441	$689,365	$842,684	$1,645,584

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.44%

Cap Rate

8.62%

Return on Investment

23.2%

2205 Marshall St Ne Minneapolis, MN, 55418

5 bed • 2 bath • 15 guests

Purchase Price

Est. $2,638/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$10,353

Annual Profit

8.6%

Cap Rate

7.4%

Cash on Cash

$70,269

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $363/night at 53% occupancy.Projected nightly rate is $412/night at 55% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 71% of comparables

Seasonality

10 Airbnb Comparables

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

$87,298

Avg annual revenue

55%

Avg occupancy rate

$412

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

$45k

$90k

$135k

$185k

$10,353

Profit

Revenue

$70,269

Operating Expenses

$22,815

Operating Income

$47,454

Mortgage & Taxes

$37,101

Profit (Cash Flow)

$10,353

$139,000

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$12,500

Closing Costs

$16,500

Total

$139,000

DSCR Ratio

Strong

1.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.44%

Cap Rate

8.62%

Return on Investment

23.2%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$45,860

Your adjusted annual income

$150,000 - $45,860 = $104,140

Taxes on $104,140 (30%)

$31,242

Your old tax bill

$45,000

Your new tax bill

$31,242

Estimated tax savings

$13,758

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: -