BNBCalc Short Term Rental Investment Analysis 4824 E 53rd St 215, Minneapolis, MN 55417

2 bed • 2 bath • 6 guests • $1,995

BNB

Calc

Annual Revenue

$32,529

Profit (Cash Flow)

$14,485

Cap Rate

732.8%

Annual Revenue

$32,529

AirDNA projects $146/night at 61% occupancy ($32,528). Airbtics projects $116/night at 70% occupancy ($29,657). Airbtics predicts this property will perform in the 39% revenue percentile

BNB Calc projects a 61% occupancy rate, $146 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,693	$32,590	$40,616	$53,350
Occupancy	59%	68%	78%	91%
Nightly Rate	$108	$117	$126	$144

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful 2BR 1BA Home - Fenced-in Yard w/Parking	$44,033	$124	92%	2	1	1	$30	❌	❌	✅	N / Y	⭐️ 5 (125)
Cozy Metro Nest Near Minnehaha Falls	$34,155	$114	67%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (56)
Cozy 2 bedroom home close to airport.	$35,102	$107	79%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (110)
Minnehaha Falls Retreat	$27,464	$127	57%	2	1	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (253)
Cozy Yellow Home Near Lake Nokomis	$36,705	$115	78%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (151)
Welcoming2, Spacious- lightrail+Parking+fiber wifi	$35,799	$91	91%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (58)
Private modern home near Minnehaha Falls	$21,691	$74	70%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (219)
Bright Mpls Getaway, 2 Mi to Minnehaha Falls!	$37,950	$144	64%	2	1	2	$88	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Cheerful light filled home near Lake Nokomis	$24,899	$119	45%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (78)
Gorgeous, two bedroom apartment	$33,048	$146	58%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (7)

Return Metrics

208.15% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,485	$28,970	$43,455	$57,941	$72,426	$144,853	$434,559
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,596	$1,596	$1,596	$1,596	$1,596	$1,596	$1,596
Down Payment	$399	$399	$399	$399	$399	$399	$399
Property Appreciation	$59	$121	$184	$250	$317	$686	$2,847
Total Return	$16,540	$31,087	$45,635	$60,186	$74,739	$147,534	$439,402

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

208.15%

Cap Rate

732.82%

Return on Investment

209.29%

4824 E 53rd St 215 Minneapolis, MN, 55417

2 bed • 2 bath • 6 guests

Purchase Price

Est. $10/mo

This property is for sale!

Contact Agent

7078

Airbnb Investor Score

$14,485

Annual Profit

732.8%

Cap Rate

208.2%

Cash on Cash

$32,529

Annual Revenue

This property is projected to be in the top 39% revenue percentile compared to similar properties nearby.
Projected nightly rate is $146/night at 61% occupancy.Projected nightly rate is $116/night at 70% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

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

$33,084

Avg annual revenue

70%

Avg occupancy rate

$116

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

$30k

$35k

$45k

$14,485

Profit

Revenue

$32,529

Operating Expenses

$17,909

Operating Income

$14,620

Mortgage & Taxes

$135

Profit (Cash Flow)

$14,485

$6,959

Cash Investment

Down Payment

$399

Renos & Furnishing

$6,500

Closing Costs

$60

Total

$6,959

DSCR Ratio

Strong

108.64

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

208.15%

Cap Rate

732.82%

Return on Investment

209.29%

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

$95

Deductible property tax

$20

Your total deduction

-$13,391

Your adjusted annual income

$150,000 - -$13,391 = $163,391

Taxes on $163,391 (30%)

$49,017

Your old tax bill

$45,000

Your new tax bill

$49,017

Estimated tax savings

-$4,017

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

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: -