BNBCalc Short Term Rental Investment Analysis 4812 Lyndale Ave S, Minneapolis, MN 55419

5 bed • 2 bath • 15 guests • $840,000

BNB

Calc

Annual Revenue

$120,585

Profit (Cash Flow)

$34,565

Cap Rate

10.9%

Annual Revenue

$120,585

AirDNA projects $465/night at 71% occupancy ($120,585). Airbtics projects $370/night at 55% occupancy ($74,327). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 71% occupancy rate, $465 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,207	$65,197	$113,280	$156,197
Occupancy	47%	54%	62%	76%
Nightly Rate	$221	$321	$486	$545

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Million Dollar Listing Minnehaha	$211,750	$706	80%	5	4	4	$220	❌	❌	✅	Y / Y	⭐️ 5 (60)
★Cozy stylish house★ Walk to lakes - Sleeps 10.	$78,202	$366	56%	5	2	2	$225	❌	❌	✅	Y / Y	⭐️ 4.8 (182)
Peaceful stay 3.9 mi to downtown MOA-M	$75,778	$373	54%	5	2	2	$210	❌	❌	❌	Y / Y	⭐️ 4.9 (114)
Spacious Uptown Home \| Prime Location	$48,040	$297	43%	5	2	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (34)
Historic Healy Home-Near Uptown/Downtown	$40,746	$274	38%	5	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (90)
Large Uptown Retreat~HotTub~Parking~Games~Lux Life	$57,011	$295	51%	5	2	3	$220	✅	✅	✅	Y / Y	⭐️ 4.8 (63)
Luxury 6600 sq.ft Stunning Home/Sleeps 10+	$199,141	$1,145	47%	5	5	2	$500	❌	❌	✅	Y / Y	⭐️ 5 (49)
Grand Mansion on Pillsbury- Main House	$167,203	$953	47%	5	6	2	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
Victorian Mansion near Vikings Stadium	$94,084	$528	47%	5	4	2	$299	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
NEW Updated + Modern Home in a Central Location	$33,058	$138	62%	5	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (99)
Mid-Century Modern Home 5 Minutes from Downtown	$35,146	$128	62%	5	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.6 (44)
The Blais - Speakeasy Basement, 5 Mins To Downtown	$74,732	$349	57%	5	4	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (35)
Modern Chain of Lakes Mansion Large 5 bed 5 bath	$76,689	$469	44%	5	5	2	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
The Uptown Girl: Hot Tub, DT, convent center, lake	$51,860	$256	54%	5	2	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (97)
Close to Downtown, Beautiful Victorian Flat.[1-3a]	$60,484	$177	91%	5	1	2	$90	❌	❌	❌	N / Y	⭐️ 4.5 (4)
Luxury 5500 Sq ft Executive Home	$98,777	$517	52%	5	4	2	$350	✅	❌	✅	Y / Y	⭐️ 5 (78)
Linden Hills Family Friendly Home	$56,275	$385	39%	5	2	3	$220	❌	❌	❌	Y / Y	⭐️ 5 (11)
⭐️Golden Retreat⭐️ 5miles ➡️ ✈️ Airport-MallOfAmerica🛍	$70,114	$247	76%	5	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (123)
MINNeSTAY* Sapphire Estate \| Luxury \| Cedar Lake	$142,366	$528	67%	5	4	1	$429	❌	❌	❌	Y / Y	⭐️ 5 (6)
NEW Spacious Abode \| Bright + Modern Uptown Home	$31,981	$153	54%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (94)
New! Beautiful Minneapolis Home	$69,364	$299	60%	5	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (49)
Cityscape Sanctuary + Rooftop Deck near The Lakes	$58,900	$200	76%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (52)
NEW Chic + Clean Uptown Home steps from the Lakes	$32,312	$156	52%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (74)
Luxury home in Uptown	$64,824	$482	36%	5	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (159)
Spacious Minneapolis Home Rental: 8 Mi to Downtown	$37,307	$174	50%	5	3	2	$207	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Spacious "Minne" Retreat~Prime Location, Parking!	$21,906	$105	57%	5	2	30	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Executive Home in Edina	$83,602	$486	47%	5	4	14	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Minneapolis Retreat - 3 Mi to Mall of America	$45,731	$165	68%	5	3	2	$207	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
South Mnpls/Armatage Modern Farmhouse	$66,193	$333	53%	5	3	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Premiere updated Victorian home	$116,889	$489	64%	5	3	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (2)
Charming Home in the Heart of the City!	$109,695	$496	57%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (57)
The Harriet House \| Lakes \| Fire Pit & Air Hockey	$72,611	$315	60%	5	3	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (19)
Charming retreat with Patio and Coffee & Tea Bar	$60,106	$238	69%	5	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
MSP Cozy Retreat, Near Park, Beach, Lakes, DT	$62,411	$304	55%	5	3	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (45)
Edina: Southdale Stinger! Modern 5+BR near it all	$56,424	$328	47%	5	2	28	$350	❌	❌	✅	Y / Y	⭐️ 5 (4)
Uptown Delight	$52,268	$445	31%	5	3	3	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
House near Mall of America	$28,990	$89	89%	5	2	30	$650	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Sprawling 5 Bedroom Midcentury Estate with Hot Tub	$140,627	$499	77%	5	4	5	$0	❌	✅	❌	Y / N	⭐️ 5 (1)
Enjoyble retreat 0.9 mi to US Bank Stdm	$106,262	$700	41%	5	2	1	$200	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

16.8% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$34,565	$69,130	$103,696	$138,261	$172,827	$345,654	$1,036,963
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$672,000	$672,000	$672,000	$672,000	$672,000	$672,000	$672,000
Down Payment	$168,000	$168,000	$168,000	$168,000	$168,000	$168,000	$168,000
Property Appreciation	$25,200	$51,156	$77,890	$105,427	$133,790	$288,889	$1,198,900
Total Return	$899,765	$960,286	$1,021,587	$1,083,689	$1,146,617	$1,474,544	$3,075,864

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.8%

Cap Rate

10.86%

Return on Investment

33.06%

4812 Lyndale Ave S Minneapolis, MN, 55419

5 bed • 2 bath • 15 guests

Purchase Price

Est. $4,029/mo

This property is for sale!

Contact Agent

100

Airbnb Investor Score

$34,565

Annual Profit

10.9%

Cap Rate

16.8%

Cash on Cash

$120,585

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $465/night at 71% occupancy ($120,585.3). Airbtics projects $370/night at 55% occupancy ($74,327).

Occupancy Rate

Top 16% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$75,393

Avg annual revenue

55%

Avg occupancy rate

$370

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

$85k

$145k

$215k

$34,565

Profit

Revenue

$120,585

Operating Expenses

$29,356

Operating Income

$91,229

Mortgage & Taxes

$56,664

Profit (Cash Flow)

$34,565

$205,700

Cash Investment

Down Payment

$168,000

Renos & Furnishing

$12,500

Closing Costs

$25,200

Total

$205,700

DSCR Ratio

Strong

1.61

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.8%

Cap Rate

10.86%

Return on Investment

33.06%

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

$39,867

Deductible property tax

$8,316

Your total deduction

$147,658

Your adjusted annual income

$150,000 - $147,658 = $2,342

Taxes on $2,342 (30%)

$703

Your old tax bill

$45,000

Your new tax bill

$703

Estimated tax savings

$44,297

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: -