BNBCalc Short Term Rental Investment Analysis 2727 E Lake Of The Isles Pkwy, Minneapolis, MN 55408

5 bed • 2 bath • 15 guests • $2,845,000

BNB

Calc

Annual Revenue

$77,304

Profit (Cash Flow)

-$138,340

Cap Rate

1.9%

Annual Revenue

$77,304

AirDNA projects $415/night at 51% occupancy ($77,303). Airbtics projects $480/night at 55% occupancy ($96,424). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 51% occupancy rate, $415 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$56,642	$85,651	$138,021	$182,184
Occupancy	47%	53%	62%	68%
Nightly Rate	$313	$420	$584	$703

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Large Uptown Retreat~HotTub~Parking~Games~Lux Life	$71,849	$410	45%	5	2	3	$220	✅	✅	✅	Y / Y	⭐️ 4.8 (51)
Luxury home in Uptown	$49,451	$455	28%	5	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (147)
NEW Spacious Abode \| Bright + Modern Uptown Home	$51,818	$190	65%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (83)
Luxury 6600 sq.ft Stunning Home/Sleeps 10+	$210,262	$1,072	52%	5	5	2	$500	❌	❌	❌	Y / Y	⭐️ 5 (44)
The Uptown Girl: Hot Tub, DT, convent center, lake	$56,838	$278	53%	5	2	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (78)
Premier modern 5 bed room 5 bath new construction	$275,550	$712	100%	5	5	2	$300	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
NEW Chic + Clean Uptown Home steps from the Lakes	$66,205	$299	56%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
Comfy retreat, 3.9 mi to downtown MOA-MSP	$135,569	$563	62%	5	2	2	$210	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
Grand Minneapolis Mansion on Pillsbury	$124,020	$691	47%	5	6	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (34)
Uptown Delight	$54,879	$420	34%	5	3	3	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Inviting & Spacious Uptown Home	$63,990	$363	47%	5	2	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (20)
New! Beautiful Minneapolis Home	$78,324	$328	62%	5	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (27)
Premiere updated Victorian home	$144,082	$606	63%	5	3	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (2)
Cityscape Sanctuary + Rooftop Deck near The Lakes	$75,347	$277	71%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (26)
The Blais - Speakeasy Basement, 5 Mins To Downtown	$109,630	$550	52%	5	4	3	$350	❌	❌	❌	Y / Y	⭐️ 4.9 (23)

Return Metrics

-20.74% 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)	-$138,340	-$276,680	-$415,021	-$553,361	-$691,701	-$1,383,403	-$4,150,210
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$27,949	$57,622	$89,126	$122,573	$158,082	$371,312	$2,276,000
Down Payment	$569,000	$569,000	$569,000	$569,000	$569,000	$569,000	$569,000
Property Appreciation	$85,350	$173,260	$263,808	$357,072	$453,134	$978,442	$4,060,561
Total Return	$543,959	$523,202	$506,913	$495,284	$488,515	$535,351	$2,755,351

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.74%

Cap Rate

1.88%

Return on Investment

-3.75%

2727 E Lake Of The Isles Pkwy Minneapolis, MN, 55408

5 bed • 2 bath • 15 guests

Purchase Price

Est. $13,646/mo

This property is for sale!

Contact Agent

-82

Airbnb Investor Score

-$138,340

Annual Profit

1.9%

Cap Rate

-20.7%

Cash on Cash

$77,304

Annual Revenue

BNBCalc predicts this property will get $480 per night with 55% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 54% of comparables

Seasonality

15 Airbnb Comparables

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

$104,520

Avg annual revenue

55%

Avg occupancy rate

$480

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

$50k

$125k

$195k

$275k

-$138,340

Profit

Revenue

$77,304

Operating Expenses

$23,730

Operating Income

$53,574

Mortgage & Taxes

$191,915

Profit (Cash Flow)

-$138,340

$666,850

Cash Investment

Down Payment

$569,000

Renos & Furnishing

$12,500

Closing Costs

$85,350

Total

$666,850

DSCR Ratio

Weak

0.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-20.74%

Cap Rate

1.88%

Return on Investment

-3.75%

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

$135,027

Deductible property tax

$28,165

Your total deduction

$421,915

Your adjusted annual income

$150,000 - $421,915 = -$271,915

Taxes on -$271,915 (30%)

-$81,574

Your old tax bill

$45,000

Your new tax bill

-$81,574

Estimated tax savings

$126,574

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: -