BNBCalc Short Term Rental Investment Analysis 4123 France Ave S, Minneapolis, MN 55416

3 bed • 2 bath • 9 guests • $319,900

BNB

Calc

Annual Revenue

$46,225

Profit (Cash Flow)

$4,957

Cap Rate

8.3%

Annual Revenue

$46,225

AirDNA projects $226/night at 56% occupancy ($46,225). Airbtics projects $227/night at 70% occupancy ($58,037). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $226 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,023	$49,778	$82,191	$121,382
Occupancy	61%	70%	79%	90%
Nightly Rate	$159	$190	$277	$352

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Near 2 Lakes! ROOF DECK! Walk to Restaurants!	$81,165	$352	63%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (53)
ROOF DECK! Near 2 Lakes & Linden Hills Eateries!	$91,991	$354	71%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (62)
Modern Lakefront Retreat * Steps to Lake & Dining	$94,755	$349	72%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (118)
Charming Linden Hills Bungalow Close to Everything	$72,685	$270	72%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (52)
Historical HomeTrendy Lakes Area- 3 Brd 1 &1/2 Bth	$46,351	$159	78%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (36)
Spacious Uptown Home~Steps to Shops, Beach & Cafes	$46,705	$222	56%	3	2	2	$150	❌	❌	✅	N / Y	⭐️ 4.9 (65)
MINNeSTAY* Edina Escape 50th & France \| Foosball	$64,288	$237	66%	3	3	1	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
⛵️Lake Harriet 3 Bed/2.5 Bath House	$43,572	$155	75%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
Bright Uptown Home	$43,782	$203	57%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Bright, Clean Home. Pet & Family Friendly.	$58,425	$174	90%	3	2	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (50)
"Luxe Leisure" at Logan by Roxy Rentals	$59,901	$222	70%	3	2	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (40)
A charming Uptown home where good times are had	$65,591	$193	92%	3	2	4	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (242)
MINNeSTAY* Beard Avenue Bungalow \| 50th & France	$53,881	$194	65%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Mid-Century Manor	$42,571	$172	67%	3	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Historic Mpls. Home Walking Distance to Lakes	$95,570	$272	96%	3	2	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
MINNeSTAY* Design House at Linden Hills \| Hot Tub	$112,846	$393	73%	3	3	1	$299	❌	✅	❌	Y / Y	⭐️ 5 (7)
Harriet's Haven- Charming home with cozy fireplace	$39,049	$176	60%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Serenity in the City: Tranquil 3BR Retreat in MPLS	$96,205	$525	49%	3	3	2	$185	✅	❌	❌	Y / Y	⭐️ 4.8 (8)
Classic Uptown 3BR!! Steps to lake, near downtown!	$31,778	$148	57%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (149)
MINNeSTAY* Twin City Terrace \| Upper Duplex	$51,439	$179	68%	3	1	1	$229	❌	❌	❌	Y / Y	⭐️ 5 (14)
Stylish Lake Harriet home w/ backyard retreat	$44,087	$135	87%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (171)
Linden Hills Charm!	$49,451	$158	80%	3	2	4	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (43)
Tree Top Linden Hills - 2 blocks to lakes	$25,655	$129	53%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (193)
Central Location \| Peaceful Minneapolis Stay	$34,796	$160	56%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Bright, clean 3 bedroom upper level apartment.	$36,163	$146	67%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (24)
Upstairs Flat in Zealously Renovated Duplex	$60,228	$197	79%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Beautiful 3BR - Minutes from Downtown	$36,836	$136	73%	3	1	2	$103	❌	❌	✅	Y / Y	⭐️ 4.8 (85)
Charming. Convenient. Dog & Family-friendly home.	$58,808	$183	86%	3	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (86)
Trendy and Stylish 3BR Uptown Duplex with Balcony.	$25,645	$154	42%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (45)
Perfect Location! Safe/Walkable & Kid/Pet Friendly	$85,514	$295	77%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (23)
MINNeSTAY* Cottage on Upton \| Linden Hills	$79,508	$249	85%	3	2	1	$229	❌	❌	✅	Y / Y	⭐️ 5 (6)
Uptown Charm by the Lake	$43,909	$159	75%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (9)
3BR/2BA - Craftsman Retreat in Mpls - Kingfield	$67,426	$184	100%	3	2	3	$40	❌	❌	❌	Y / Y	⭐️ 5 (15)
Convenient, dog-friendly home with a fenced yard.	$37,643	$187	55%	3	2	28	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Masterfully Curated & Upscale, 50th & Penn	$40,392	$178	62%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Family Friendly Home in Heart of Linden Hills	$83,435	$338	67%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (72)
Bungalow by the Lakes Fulton	$84,849	$414	51%	3	2	4	$300	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
Lake Harriet Modern Retreat	$85,791	$293	80%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)
MINNeSTAY* The Linden House \| Lake Harriet \|	$44,227	$175	62%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 0 (0)
MINNeSTAY* The Linden House \| Lake Harriet \|	$104,735	$292	98%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

6.03% 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)	$4,956	$9,913	$14,869	$19,826	$24,782	$49,565	$148,696
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$255,920	$255,920	$255,920	$255,920	$255,920	$255,920	$255,920
Down Payment	$63,980	$63,980	$63,980	$63,980	$63,980	$63,980	$63,980
Property Appreciation	$9,597	$19,481	$29,663	$40,150	$50,951	$110,018	$456,581
Total Return	$334,453	$349,295	$364,433	$379,876	$395,634	$479,484	$925,177

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.03%

Cap Rate

8.29%

Return on Investment

21.56%

4123 France Ave S Minneapolis, MN, 55416

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,534/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$4,956

Annual Profit

8.3%

Cap Rate

6.0%

Cash on Cash

$46,225

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $226/night at 56% occupancy.Projected nightly rate is $227/night at 70% occupancy.

Occupancy Rate

Top 86% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$60,541

Avg annual revenue

70%

Avg occupancy rate

$227

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

$55k

$85k

$115k

$4,957

Profit

Revenue

$46,225

Operating Expenses

$19,689

Operating Income

$26,536

Mortgage & Taxes

$21,579

Profit (Cash Flow)

$4,957

$82,077

Cash Investment

Down Payment

$63,980

Renos & Furnishing

$8,500

Closing Costs

$9,597

Total

$82,077

DSCR Ratio

Acceptable

1.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.03%

Cap Rate

8.29%

Return on Investment

21.56%

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

$15,183

Deductible property tax

$3,167

Your total deduction

$27,908

Your adjusted annual income

$150,000 - $27,908 = $122,092

Taxes on $122,092 (30%)

$36,627

Your old tax bill

$45,000

Your new tax bill

$36,627

Estimated tax savings

$8,373

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: -