BNBCalc Short Term Rental Rental Arbitrage Analysis 605 Woodley St E, Northfield, MN, 55057

3 bed • 1 bath • 9 guests • $2,400

BNB

Calc

Annual Revenue

$58,874

Profit (Cash Flow)

$10,420

Cash on Cash Return

124.8%

Annual Revenue

$58,874

AirDNA projects $162/night at 55% occupancy ($32,543). Airbtics projects $233/night at 65% occupancy ($55,316). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 81% occupancy rate, $199 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,846	$52,712	$75,972	$121,614
Occupancy	53%	65%	81%	94%
Nightly Rate	$177	$219	$252	$349

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lindenhaus	$48,868	$157	84%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (44)
Cheerful 3-bedroom home	$43,434	$124	94%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (56)
Country Cottage ~seasonally decorated~	$61,224	$246	68%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Molbec Retreat Shattuck <2mi 3 bdrm, game rm	$40,080	$220	49%	3	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (28)
Beautiful Lake Home for rent	$92,598	$253	100%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
Furball Farm Inn	$58,162	$214	74%	3	1.5	2	$20	❌	❌	✅	Y / Y	⭐️ 5 (107)
Grandpa's Place by the Nature Center	$33,816	$142	64%	3	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (120)
House on French Lake	$45,079	$182	66%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (103)
LakeHouse 2 Acre Farm: Game Room, Lake, Bike Trail	$59,600	$290	56%	3	2	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (56)
Farmhouse on the Fairway	$42,456	$145	80%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (50)
The Cottage on Spring Street	$45,655	$162	77%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Beautiful home 1 minute from Shattuck St. Mary's!	$38,812	$180	57%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Rustic Lake Escape at Two Oaks Cabin -Roberds Lake	$71,932	$219	87%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (36)
3 BR house, 8 min from Shattuck	$34,917	$180	53%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
BRAND NEW! Modern home 2 min to Shattuck St Mary	$105,715	$348	83%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Little Log Cabin - 6 miles to Shattuck- St. Mary’s	$47,054	$309	40%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (21)
Farmhouse Retreat on 20 acre hobby farm	$38,630	$225	46%	3	2	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (123)
Northfield retreat awaits you	$24,888	$200	34%	3	4	2	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Peaceful Retreat	$73,833	$358	55%	3	3.5	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (7)
The All Inn: Beautiful Home 1 min from Shattuck	$42,870	$221	53%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Luxury Cannon Lake Home w/ Private Pool & Views	$120,948	$526	58%	3	2	2	$258	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
Firefly Cottage by The Hill	$147,226	$395	100%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
LakefrontFamilyFriendlyNearSnowmobileTrail	$68,793	$222	82%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Valley Homestead	$36,072	$165	58%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (24)
Cozy Lake Log home in Faribault	$49,893	$252	53%	3	3	1	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (9)
Boutique Chic on Hole 8	$42,784	$167	70%	3	3	180	$85	❌	❌	❌	Y / Y	⭐️ 5 (11)
Lakeshore Cabin @ Winjums	$50,245	$176	78%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Caddyshack	$125,775	$266	100%	3	3	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (32)
Two lakes! Sunrises, Sunsets.	$29,280	$250	32%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

124.79% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,420	$20,840	$31,260	$41,680	$52,100	$104,201	$312,603
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$72	$146	$222	$301	$382	$825	$3,425
Total Return	$10,492	$20,986	$31,482	$41,981	$52,482	$105,026	$316,028

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

124.79%

Payback Period Days

292

Return on Investment

125.65%

605 Woodley St E Northfield, Minnesota, 55057

3 bed • 1 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$58,874

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $162/night at 55% occupancy.Projected nightly rate is $233/night at 65% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

30 Airbnb Comparables

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

$57,985

Avg annual revenue

65%

Avg occupancy rate

$233

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

$60k

$105k

$150k

$10,420

Profit

Revenue

$58,874

Operating Expenses

$19,654

Operating Income

$39,220

Net Effective Rent

$28,800

Profit (Cash Flow)

$10,420

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

124.79%

Payback Period Days

292