BNBCalc Short Term Rental Investment Analysis 2300 York Ave N, Golden Valley, MN 55422

3 bed • 1 bath • 9 guests • $565,000

BNB

Calc

Annual Revenue

$37,795

Profit (Cash Flow)

-$18,911

Cap Rate

3.4%

Annual Revenue

$37,795

AirDNA projects $199/night at 52% occupancy ($37,795). Airbtics projects $195/night at 60% occupancy ($42,733). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 52% occupancy rate, $199 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,877	$50,462	$63,969	$71,497
Occupancy	47%	63%	71%	75%
Nightly Rate	$167	$202	$228	$240

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entire Home, Fully Loaded, Fast Wi-Fi, Accept Pets	$49,081	$224	55%	3	1	1	$105	❌	❌	✅	Y / Y	⭐️ 5 (83)
Lovely 3 Bedroom Apartment	$21,415	$118	45%	3	1	2	$98	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Blue Lagoon Inn (North Loop) / Sleeps 7 / No Fees	$58,933	$194	83%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
* >A Vintage Gem on Washburn Avenue w/Hot Tub<*	$33,755	$210	39%	3	2	1	$140	❌	✅	❌	Y / Y	⭐️ 4.8 (183)
Urban Ski Retreat, Theo Wirth, walk to World Cup.	$48,992	$185	64%	3	2	14	$159	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
"City Cabin" steps to Theo Wirth, mins to downtown	$58,093	$230	62%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (53)
Unique Suburb in the city	$37,199	$118	75%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (188)
1st Container Home MN - near DT	$70,521	$278	65%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
MINNeSTAY* Theodore Wirth Classic \| Pet Friendly	$43,604	$161	74%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Rochelle Manor- near parks, restaurants & hospital	$38,542	$236	38%	3	1	2	$225	❌	❌	❌	Y / N	⭐️ 4.8 (25)

Return Metrics

-13.68% 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)	-$18,911	-$37,822	-$56,733	-$75,644	-$94,555	-$189,110	-$567,332
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$452,000	$452,000	$452,000	$452,000	$452,000	$452,000	$452,000
Down Payment	$113,000	$113,000	$113,000	$113,000	$113,000	$113,000	$113,000
Property Appreciation	$16,950	$34,408	$52,390	$70,912	$89,989	$194,312	$806,403
Total Return	$563,038	$561,586	$560,657	$560,268	$560,434	$570,201	$804,070

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.68%

Cap Rate

3.39%

Return on Investment

2.59%

2300 York Ave N Golden Valley, MN, 55422

3 bed • 1 bath • 9 guests

Purchase Price

Est. $2,710/mo

This property is for sale!

Contact Agent

-49

Airbnb Investor Score

-$18,911

Annual Profit

3.4%

Cap Rate

-13.7%

Cash on Cash

$37,795

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
Projected nightly rate is $199/night at 52% occupancy.Projected nightly rate is $195/night at 60% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$46,013

Avg annual revenue

60%

Avg occupancy rate

$195

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

$20k

$35k

$55k

$70k

-$18,911

Profit

Revenue

$37,795

Operating Expenses

$18,593

Operating Income

$19,202

Mortgage & Taxes

$38,113

Profit (Cash Flow)

-$18,911

$138,200

Cash Investment

Down Payment

$113,000

Renos & Furnishing

$8,250

Closing Costs

$16,950

Total

$138,200

DSCR Ratio

Weak

0.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.68%

Cap Rate

3.39%

Return on Investment

2.59%

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

$26,815

Deductible property tax

$5,593

Your total deduction

$76,023

Your adjusted annual income

$150,000 - $76,023 = $73,977

Taxes on $73,977 (30%)

$22,193

Your old tax bill

$45,000

Your new tax bill

$22,193

Estimated tax savings

$22,807

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: Yes

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: -