BNBCalc Short Term Rental Investment Analysis 4721 Ewing Ave S, Minneapolis, MN 55410

3 bed • 1 bath • 9 guests • $850,000

BNB

Calc

Annual Revenue

$58,293

Profit (Cash Flow)

-$20,303

Cap Rate

4.4%

Annual Revenue

$58,293

AirDNA projects $228/night at 70% occupancy ($58,292). Airbtics projects $234/night at 72% occupancy ($61,536). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $228 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,762	$53,901	$94,494	$119,646
Occupancy	64%	73%	85%	91%
Nightly Rate	$159	$198	$298	$350

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
⛵️Lake Harriet 3 Bed/2.5 Bath House	$42,619	$150	76%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
MINNeSTAY* Edina Escape 50th & France \| Foosball	$62,243	$234	65%	3	3	1	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
"Luxe Leisure" at Logan by Roxy Rentals	$60,171	$222	70%	3	2	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (46)
Fulton Retreat by the Lakes* 3BR* 50th and France*	$110,398	$321	93%	3	2	2	$149	❌	❌	✅	Y / Y	⭐️ 4.9 (100)
Spacious 3 Bdrm Home w/Cozy Master Suite	$48,134	$158	81%	3	2	2	$198	❌	❌	❌	Y / Y	⭐️ 5 (72)
Near 2 Lakes! ROOF DECK! Walk to Restaurants!	$81,984	$350	64%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (65)
ROOF DECK! Near 2 Lakes & Linden Hills Eateries!	$89,670	$350	70%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (63)
MINNeSTAY* Design House at Linden Hills \| Hot Tub	$112,846	$393	73%	3	3	1	$299	❌	✅	❌	Y / Y	⭐️ 5 (7)
MINNeSTAY* Beard Avenue Bungalow \| 50th & France	$54,168	$196	65%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Charming Linden Hills Bungalow Close to Everything	$70,603	$269	70%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (52)
Modern Lakefront Retreat * Steps to Lake & Dining	$89,934	$344	69%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (118)
Historical HomeTrendy Lakes Area- 3 Brd 1 &1/2 Bth	$46,263	$159	78%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (36)
Linden Hills Charm!	$51,436	$152	87%	3	2	4	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (43)
Harriet's Haven- Charming home with cozy fireplace	$38,434	$174	60%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Fulton Family Bungalow Southwest Minneapolis	$92,087	$321	78%	3	3	3	$300	❌	❌	✅	Y / Y	⭐️ 4.7 (29)
A spacious bungalow in a quiet neighborhood	$32,673	$219	38%	3	2	1	$95	❌	✅	✅	Y / Y	⭐️ 4.5 (64)
Serenity in the City: Tranquil 3BR Retreat in MPLS	$100,510	$549	49%	3	3	2	$185	✅	❌	❌	Y / Y	⭐️ 4.8 (8)
Coming to MN for the fall colors? Stay here.	$56,922	$171	89%	3	2	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (53)
Perfectly located urban cottage	$40,134	$124	85%	3	1	3	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (93)
Stylish Lake Harriet home w/ backyard retreat	$42,432	$131	86%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (171)
MINNeSTAY* Fulton Gates \| 50th & France \| Modern	$92,286	$309	77%	3	2	1	$250	❌	❌	✅	Y / Y	⭐️ 4.6 (6)
Kingfield Charmer 3 bed, office, 1.5 Bath, AC	$48,198	$153	85%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (37)
A charming Uptown home where good times are had	$64,951	$193	91%	3	2	4	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (242)
Upstairs Flat in Zealously Renovated Duplex	$61,827	$197	81%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Lynnhurst Storybook with Garage	$41,782	$153	73%	3	1	3	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (113)
Mid-Century Manor	$40,253	$170	64%	3	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Central Location \| Peaceful Minneapolis Stay	$34,796	$160	56%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
3BR/2BA - Craftsman Retreat in Mpls - Kingfield	$66,694	$182	100%	3	2	3	$40	❌	❌	❌	Y / Y	⭐️ 5 (15)
Bright, clean 3 bedroom upper level apartment.	$34,827	$147	64%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (24)
Ideal Location! Safe & Walkable. Kid/ Dog Friendly	$85,514	$295	77%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (28)
Bungalow by the Lakes Fulton	$84,290	$411	51%	3	2	4	$300	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
Tree Top Linden Hills - 2 blocks to lakes	$23,013	$127	48%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (197)
MINNeSTAY* Cottage on Upton \| Linden Hills	$79,508	$249	85%	3	2	1	$229	❌	❌	✅	Y / Y	⭐️ 5 (8)
Family Friendly Home in Heart of Linden Hills	$83,116	$341	66%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (72)
MINNeSTAY* The Linden House Lake Harriet \| Family	$104,735	$292	98%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (4)
MINNeSTAY* The Linden House \| Lake Harriet \|	$44,227	$175	62%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 0 (0)
Lynnhurst Upper Duplex	$61,854	$200	83%	3	1	30	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
Cheerful House Near Grass Lake	$39,511	$242	43%	3	2	5	$120	❌	❌	✅	Y / Y	⭐️ 4.2 (7)
Lynnhurst Lower Duplex	$71,985	$200	97%	3	1	30	$80	❌	❌	✅	Y / Y	⭐️ 4.7 (32)
Masterfully Curated & Upscale, 50th & Penn	$36,926	$177	57%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)

Return Metrics

-9.96% 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)	-$20,303	-$40,606	-$60,910	-$81,213	-$101,517	-$203,034	-$609,103
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$680,000	$680,000	$680,000	$680,000	$680,000	$680,000	$680,000
Down Payment	$170,000	$170,000	$170,000	$170,000	$170,000	$170,000	$170,000
Property Appreciation	$25,500	$51,765	$78,817	$106,682	$135,382	$292,328	$1,213,173
Total Return	$855,196	$861,158	$867,907	$875,468	$883,865	$939,294	$1,454,069

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.96%

Cap Rate

4.35%

Return on Investment

6.64%

4721 Ewing Ave S Minneapolis, MN, 55410

3 bed • 1 bath • 9 guests

Purchase Price

Est. $4,077/mo

This property is for sale!

Contact Agent

-31

Airbnb Investor Score

-$20,303

Annual Profit

4.4%

Cap Rate

-10.0%

Cash on Cash

$58,293

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $228/night at 70% occupancy ($58,292.94). Airbtics projects $234/night at 72% occupancy ($61,536).

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$63,098

Avg annual revenue

72%

Avg occupancy rate

$234

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

$50k

$80k

$115k

-$20,303

Profit

Revenue

$58,293

Operating Expenses

$21,258

Operating Income

$37,035

Mortgage & Taxes

$57,338

Profit (Cash Flow)

-$20,303

$203,750

Cash Investment

Down Payment

$170,000

Renos & Furnishing

$8,250

Closing Costs

$25,500

Total

$203,750

DSCR Ratio

Weak

0.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.96%

Cap Rate

4.35%

Return on Investment

6.64%

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

$40,342

Deductible property tax

$8,415

Your total deduction

$105,650

Your adjusted annual income

$150,000 - $105,650 = $44,350

Taxes on $44,350 (30%)

$13,305

Your old tax bill

$45,000

Your new tax bill

$13,305

Estimated tax savings

$31,695

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: -