BNBCalc Short Term Rental Investment Analysis 2212 Aldrich Ave S 205, Minneapolis, MN 55405

1 bed • 1 bath • 3 guests • $109,000

BNB

Calc

Annual Revenue

$25,363

Profit (Cash Flow)

$1,033

Cap Rate

7.7%

Annual Revenue

$25,363

AirDNA projects $124/night at 56% occupancy ($25,362). Airbtics projects $138/night at 62% occupancy ($31,250). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $124 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,448	$25,757	$36,918	$86,247
Occupancy	47%	56%	77%	80%
Nightly Rate	$83	$118	$124	$287

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
1 BR w Balcony in Minneapolis (walk everywhere!)	$34,543	$121	78%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (90)
Cozy Minneapolis Apartment - Dog Friendly	$24,237	$86	77%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.8 (162)
Kasa \| Studio, Spoonbridge & Cherry \| Minneapolis	$82,694	$286	79%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Modern Newly Remodeled 1 Bedroom	$24,200	$116	57%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (55)
Kasa \| 1BD, Explore Lowry Hill \| Minneapolis	$47,990	$298	44%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (24)
Lower Level Prince Fan Studio in Historic Home	$23,364	$125	45%	1	1	2	$125	❌	❌	❌	N / Y	⭐️ 5 (13)
Sleek uptown triplex	$28,109	$80	96%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (78)
Modern Studio Haven in Vibrant Uptown MPLS!	$16,507	$82	55%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Sonder at MODI \| One-Bedroom Apartment	$18,008	$120	41%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (176)
Uptown 1 BR ★ Renovated Kitchen ★ Free W/D	$16,708	$75	56%	1	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.5 (63)

Return Metrics

3.52% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,032	$2,065	$3,097	$4,130	$5,163	$10,326	$30,978
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$87,200	$87,200	$87,200	$87,200	$87,200	$87,200	$87,200
Down Payment	$21,800	$21,800	$21,800	$21,800	$21,800	$21,800	$21,800
Property Appreciation	$3,270	$6,638	$10,107	$13,680	$17,360	$37,486	$155,571
Total Return	$113,302	$117,703	$122,205	$126,810	$131,523	$156,813	$295,550

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.52%

Cap Rate

7.69%

Return on Investment

18.32%

2212 Aldrich Ave S 205 Minneapolis, MN, 55405

1 bed • 1 bath • 3 guests

Purchase Price

Est. $523/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$1,032

Annual Profit

7.7%

Cap Rate

3.5%

Cash on Cash

$25,363

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $124/night at 56% occupancy.Projected nightly rate is $138/night at 62% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$31,636

Avg annual revenue

62%

Avg occupancy rate

$138

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

$15k

$40k

$60k

$85k

$1,033

Profit

Revenue

$25,363

Operating Expenses

$16,977

Operating Income

$8,385

Mortgage & Taxes

$7,353

Profit (Cash Flow)

$1,033

$29,320

Cash Investment

Down Payment

$21,800

Renos & Furnishing

$4,250

Closing Costs

$3,270

Total

$29,320

DSCR Ratio

Acceptable

1.14

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.52%

Cap Rate

7.69%

Return on Investment

18.32%

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

$5,173

Deductible property tax

$1,079

Your total deduction

$10,352

Your adjusted annual income

$150,000 - $10,352 = $139,648

Taxes on $139,648 (30%)

$41,894

Your old tax bill

$45,000

Your new tax bill

$41,894

Estimated tax savings

$3,106

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -