BNBCalc Short Term Rental Investment Analysis 521 S 7th St 611, Minneapolis, MN 55415

2 bed • 2 bath • 6 guests • $2,250

BNB

Calc

Annual Revenue

$40,264

Profit (Cash Flow)

$21,198

Cap Rate

948.9%

Annual Revenue

$40,264

AirDNA projects $208/night at 53% occupancy ($40,264). Airbtics projects $142/night at 69% occupancy ($35,786). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 53% occupancy rate, $208 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,711	$29,765	$53,419	$78,975
Occupancy	54%	67%	87%	93%
Nightly Rate	$87	$116	$161	$223

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mpls ♥︎Exposed Brick Classic & Cool♥︎ - 2Bdr 2Bath	$22,470	$90	67%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.6 (124)
"A Classic Row-House in Downtown Minneapolis"	$32,638	$116	76%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (284)
MPLS ♥︎Executive 2Bedroom Apt♥︎ Long Term Discount	$21,748	$107	54%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (139)
Spacious Urban Apt with Private, Tree-level Porch	$37,082	$134	73%	2	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (383)
Enticing 2 Bed Condo by Stadium - Conv. Ctr #26-10	$22,459	$89	67%	2	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Cozy Historic Carriage House	$30,812	$158	51%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Cozy 3rd Floor Apartment Near Downtown [5-6]	$21,025	$110	51%	2	1	2	$35	❌	❌	❌	N / Y	⭐️ 4.5 (8)
Sonder at Vicinity \| 2BR Apt w/ Balcony	$47,489	$173	75%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Sonder at Sora \| Two-Bedroom Apartment w/ Balcony	$56,042	$176	87%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (86)
Ekman Carriage House	$56,835	$250	59%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (75)
Downtown MPLS Eclectic Flat with Modern Upgrades!	$18,910	$89	54%	2	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.7 (213)
Sonder at East End \| Superior 2BR Apt w/ Balcony	$43,305	$204	58%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (135)
2BR DT - Amazing View from Balcony!	$46,925	$136	90%	2	2	1	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (53)
Stylish Downtown 2-BR Near US Stadium & HCMC	$29,309	$88	91%	2	1	30	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
Sunny, Spacious Minneapolis Getaway!	$44,770	$138	84%	2	2	1	$75	✅	❌	❌	Y / Y	⭐️ 4.9 (71)
A Place You'll Surely Enjoy! 2 Relaxing Units	$64,398	$391	45%	2	2	1	$0	❌	❌	✅	N / Y	⭐️ 0 (0)
CW \| 2BR 1B \| Sky Lounge \| Rooftop Pool \| Gym \| U	$49,471	$124	93%	2	1	1	$258	✅	❌	✅	Y / Y	⭐️ 4.5 (12)
Fantastic 2BR Condo Downtown Minneapolis 511	$16,683	$86	53%	2	1	3	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (35)
Cozy 2 BR Condo Downtown Minneapolis 101	$18,381	$81	62%	2	1	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (35)
Unique 2BR Condo Downtown Minneapolis 445	$14,757	$84	48%	2	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (30)
CW \| 2 Bed \| Sky Lounge \| Rooftop Pool \| Gym \| DD	$36,340	$79	95%	2	1	1	$258	✅	❌	✅	Y / Y	⭐️ 4.9 (16)
Hidden Gem: Walkable 2BR w/Pool, Gym & Balcony!	$50,601	$152	87%	2	2	1	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (46)
Modern Condo with Amazing Views	$20,147	$86	64%	2	1	30	$150	✅	✅	✅	Y / Y	⭐️ 5 (2)
CW \| 2BR \| Sky Lounge \| Rooftop Pool \| Gym \| D	$43,011	$120	87%	2	1	1	$258	✅	❌	❌	Y / Y	⭐️ 4.8 (18)
Cozy 2 BR Condo Downtown Minneapolis 311	$17,408	$82	58%	2	1	1	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (28)
Cozy Minneapolis Apartment, 1 Mi to Downtown!	$62,861	$332	49%	2	1	2	$104	❌	❌	✅	Y / Y	⭐️ 4.3 (9)
CozySuites 2BR Mill District with gym # 02	$27,037	$89	83%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Timeless Vibes Historic Duplex	$20,701	$101	56%	2	1	30	$150	❌	❌	✅	Y / N	⭐️ 5 (1)
CozySuites 2BR Mill District with gym, sauna #4	$25,775	$78	84%	2	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.4 (14)
CozySuites 2BR Mill District, pool, gym # 01	$60,512	$200	81%	2	1	2	$85	✅	❌	✅	Y / Y	⭐️ 0 (0)
CozySuites 2BR Mill District with gym # 01	$32,940	$90	100%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (6)
CozySuites 2BR Mill District, pool, gym # 02	$49,019	$200	66%	2	1	2	$85	✅	❌	✅	Y / Y	⭐️ 0 (0)
Stylish Downtown 2-BR Near US Stadium & HCMC	$34,810	$116	82%	2	1	30	$105	❌	❌	✅	Y / Y	⭐️ 0 (0)
CW \| 2 BR \| Sky Lounge \| Rooftop Pool \| Gym \| T	$52,718	$134	94%	2	2	1	$258	✅	❌	✅	Y / Y	⭐️ 4.8 (22)
CW \| 2BR 1B \| Sky Lounge \| Rooftop Pool \| Gym \| CC	$31,273	$72	89%	2	2	1	$258	✅	❌	✅	Y / Y	⭐️ 4.8 (20)
Capacious 2BR Condo Downtown Minneapolis 447	$16,683	$86	53%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (26)
Elegant 2BR Condo Downtown Minneapolis 455	$19,515	$86	62%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (39)
CW \| 2BR \| Sky Lounge \| Rooftop Pool \| Gym \| A	$56,826	$144	97%	2	2	1	$258	✅	❌	✅	Y / Y	⭐️ 4.7 (19)
The Birdhouse - Minneapolis	$37,039	$220	46%	2	1	2	$0	❌	❌	✅	Y / N	⭐️ 0 (3)

Return Metrics

302.07% 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)	$21,198	$42,396	$63,595	$84,793	$105,991	$211,983	$635,950
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800
Down Payment	$450	$450	$450	$450	$450	$450	$450
Property Appreciation	$67	$137	$208	$282	$358	$773	$3,211
Total Return	$23,515	$44,783	$66,053	$87,325	$108,600	$215,007	$641,411

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

302.07%

Cap Rate

948.89%

Return on Investment

303.35%

521 S 7th St 611 Minneapolis, MN, 55415

2 bed • 2 bath • 6 guests

Purchase Price

Est. $11/mo

This property is for sale!

Contact Agent

9266

Airbnb Investor Score

$21,198

Annual Profit

948.9%

Cap Rate

302.1%

Cash on Cash

$40,264

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $208/night at 53% occupancy ($40,264.49). Airbtics projects $142/night at 69% occupancy ($35,786).

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

$35,731

Avg annual revenue

69%

Avg occupancy rate

$142

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

$15k

$30k

$45k

$65k

$21,198

Profit

Revenue

$40,264

Operating Expenses

$18,914

Operating Income

$21,350

Mortgage & Taxes

$152

Profit (Cash Flow)

$21,198

$7,018

Cash Investment

Down Payment

$450

Renos & Furnishing

$6,500

Closing Costs

$68

Total

$7,018

DSCR Ratio

Strong

140.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

302.07%

Cap Rate

948.89%

Return on Investment

303.35%

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

$107

Deductible property tax

$22

Your total deduction

-$20,078

Your adjusted annual income

$150,000 - -$20,078 = $170,078

Taxes on $170,078 (30%)

$51,024

Your old tax bill

$45,000

Your new tax bill

$51,024

Estimated tax savings

-$6,024

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: -