BNBCalc Short Term Rental Investment Analysis 3244 Holmes Ave S, Minneapolis, MN 55408

5 bed • 1 bath • 15 guests • $625,000

BNB

Calc

Annual Revenue

$73,483

Profit (Cash Flow)

$8,090

Cap Rate

8.0%

Annual Revenue

$73,483

AirDNA projects $398/night at 52% occupancy ($75,590). Airbtics projects $341/night at 59% occupancy ($73,483). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 59% occupancy rate, $341 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,956	$63,660	$110,018	$162,728
Occupancy	48%	58%	68%	76%
Nightly Rate	$193	$292	$430	$563

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Heart of Uptown -walk to lakes, shops, restaurants	$59,104	$202	79%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (125)
Beautiful Uptown 4BR! Steps to lake, near downtown	$26,467	$151	47%	4	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (196)
Home - Hop, Skip and a Walk from Lake Bde Maka Ska	$40,708	$246	44%	4	2	4	$250	❌	❌	❌	Y / Y	⭐️ 4.7 (90)
Spacious Uptown Home \| Prime Location	$48,040	$297	43%	5	2	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (34)
Enjoyble stay, 3.9 mi to downtown MOA-M	$75,778	$373	54%	5	2	2	$210	❌	❌	❌	Y / Y	⭐️ 4.9 (114)
Unique Minneapolis House with off-street Parking!	$27,434	$99	68%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (279)
Clean, Modern, Private Home - Amazing Location!	$70,882	$272	71%	4	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (130)
Luxury 6600 sq.ft Stunning Home/Sleeps 10+	$199,141	$1,145	47%	5	5	2	$500	❌	❌	❌	Y / Y	⭐️ 5 (49)
Comfortable and BIG Retreat w/ 13 Beds & Parking	$26,239	$105	67%	6	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
Charming MPLS Home w/ Patio - Walk to Uptown!	$59,350	$417	38%	4	4	2	$207	❌	❌	❌	Y / Y	⭐️ 4.6 (22)
★Cozy stylish house★ Walk to lakes - Sleeps 10.	$78,202	$366	56%	5	2	2	$225	❌	❌	✅	Y / Y	⭐️ 4.8 (185)
Grand Mansion on Pillsbury- Main House	$167,203	$953	47%	5	6	2	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
Among mansions. Spacious. Lakes, Dntwn, Conv Ctr	$53,885	$222	65%	4	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (173)
MINNeSTAY* Dean Parkway Estate Luxury \| Spacious	$162,859	$715	59%	6	6	1	$429	✅	❌	❌	Y / Y	⭐️ 4.9 (21)
Charming Centrally Located 4 Bedroom Artist's Home	$43,658	$206	53%	4	2	2	$225	❌	❌	✅	Y / Y	⭐️ 4.9 (85)
Historic Healy Home-Near Uptown/Downtown	$40,746	$274	38%	5	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (90)
The Blais - Speakeasy Basement, 5 Mins To Downtown	$74,732	$349	57%	5	4	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (35)
Luxury modern Villa \| Downtown \| Convention	$123,037	$475	70%	6	5	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (112)
Large Uptown Retreat~HotTub~Parking~Games~Lux Life	$57,011	$295	51%	5	2	3	$220	✅	✅	✅	Y / Y	⭐️ 4.8 (64)
Uptown Fungalow - beautiful private home in MPLS	$69,541	$299	61%	4	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (103)
Modern Chain of Lakes Mansion Large 5 bed 5 bath	$76,689	$469	44%	5	5	2	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
MINNeSTAY* Lowry Hill Flats \| Vintage \| Uptown	$54,918	$173	75%	4	2	1	$319	❌	❌	❌	Y / Y	⭐️ 5 (14)
The Uptown Girl: Hot Tub, DT, convent center, lake	$51,860	$256	54%	5	2	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (99)
Pleasant Mansion Uptown/Downtown by Lux Life	$117,815	$478	67%	6	2	3	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (47)
Spacious and comfortable home	$27,100	$168	41%	4	2	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Fabulous 5 Star Getaway 2 Min Walk to the Lakes	$37,250	$157	63%	4	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (106)
MINNeSTAY* The Retreat at Linden Hills \| Fun	$87,365	$315	70%	4	2	1	$319	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
NEW Spacious Abode \| Bright + Modern Uptown Home	$31,981	$153	54%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (95)
Minne-Modern New Build Retreat	$100,670	$550	49%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (20)
MINNeSTAY* Kenilworth Place \| Luxury \| Lake View	$81,088	$360	53%	4	4	1	$429	❌	❌	❌	Y / Y	⭐️ 5 (16)
MINNeSTAY* Sapphire Estate \| Luxury \| Cedar Lake	$142,366	$528	67%	5	4	1	$429	❌	❌	❌	Y / Y	⭐️ 5 (6)
MINNeSTAY* Colfax Commons \| Modern Duplex	$97,087	$289	82%	4	2	1	$429	❌	❌	❌	Y / Y	⭐️ 0 (5)
Cityscape Sanctuary + Rooftop Deck near The Lakes	$58,900	$200	76%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (57)
New! Beautiful Minneapolis Home	$69,364	$299	60%	5	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (54)
NEW Chic + Clean Uptown Home steps from the Lakes	$32,312	$156	52%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (79)
Uptown Lifestyle for Large Groups	$35,482	$120	77%	4	2	30	$110	❌	❌	✅	Y / Y	⭐️ 4.3 (103)
Haven House	$116,408	$683	46%	4	4	3	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (15)
MINNeSTAY* Sheridan Cottage \| Lake Harriet	$54,971	$211	59%	4	2	1	$299	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Insta worthy home in Uptown MPLS, awesome location	$39,423	$147	71%	4	3	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (213)
Grand Home near Lakes, DT, Conv. Ctr., Stadiums	$161,617	$480	91%	6	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (113)

Return Metrics

5.18% 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)	$8,090	$16,180	$24,270	$32,360	$40,450	$80,900	$242,701
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$500,000	$500,000	$500,000	$500,000	$500,000	$500,000	$500,000
Down Payment	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000
Property Appreciation	$18,750	$38,062	$57,954	$78,443	$99,546	$214,947	$892,039
Total Return	$651,840	$679,242	$707,224	$735,803	$764,996	$920,848	$1,759,740

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.18%

Cap Rate

8.04%

Return on Investment

21.14%

3244 Holmes Ave S Minneapolis, MN, 55408

5 bed • 1 bath • 15 guests

Purchase Price

Est. $2,998/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$8,090

Annual Profit

8.0%

Cap Rate

5.2%

Cash on Cash

$73,483

Annual Revenue

BNBCalc predicts this property will get $341 per night with 59% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$74,467

Avg annual revenue

59%

Avg occupancy rate

$341

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

$80k

$140k

$200k

$8,090

Profit

Revenue

$73,483

Operating Expenses

$23,233

Operating Income

$50,251

Mortgage & Taxes

$42,161

Profit (Cash Flow)

$8,090

$156,000

Cash Investment

Down Payment

$125,000

Renos & Furnishing

$12,250

Closing Costs

$18,750

Total

$156,000

DSCR Ratio

Acceptable

1.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.18%

Cap Rate

8.04%

Return on Investment

21.14%

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

$29,663

Deductible property tax

$6,187

Your total deduction

$55,518

Your adjusted annual income

$150,000 - $55,518 = $94,482

Taxes on $94,482 (30%)

$28,345

Your old tax bill

$45,000

Your new tax bill

$28,345

Estimated tax savings

$16,655

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: -