BNBCalc Short Term Rental Investment Analysis 6888 Meadow View Dr S, Fargo, ND 58104

3 bed • 3 bath • 9 guests • $406,414

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$38,321

Profit (Cash Flow)

-$7,756

Cap Rate

4.8%

Annual Revenue

$38,321

AirDNA projects $172/night at 61% occupancy ($38,321). Airbtics projects $146/night at 62% occupancy ($33,061). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $172 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,384	$34,131	$45,477	$63,667
Occupancy	49%	63%	69%	81%
Nightly Rate	$118	$140	$171	$206

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peace on the Prairie	$37,831	$144	67%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (58)
Cozy Street Rambler (King Bed)	$22,781	$118	49%	3	1	3	$89	❌	❌	❌	Y / Y	⭐️ 4.9 (71)
Updated Twin Home near Sanford Medical Center	$28,170	$140	46%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
House in South Moorhead	$29,169	$112	65%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.6 (21)
The MikkonINN - Modern 3 bed home by The Lights	$43,187	$227	49%	3	3	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
A welcoming home near The Lights	$38,378	$140	70%	3	3	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (95)
NEW Eco Chic Townhome off 25th	$25,037	$76	85%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
A Home away from Home!	$34,990	$180	51%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (37)
Heated Garage - Near Attractions - Family Friendly	$46,597	$204	61%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (35)
Restful home in heart of S Fargo	$38,036	$120	81%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (60)

Return Metrics

-7.58% 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)	-$7,755	-$15,511	-$23,267	-$31,023	-$38,778	-$77,557	-$232,673
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,992	$8,231	$12,731	$17,509	$22,582	$53,042	$325,131
Down Payment	$81,282	$81,282	$81,282	$81,282	$81,282	$81,282	$81,282
Property Appreciation	$12,192	$24,750	$37,685	$51,008	$64,731	$139,772	$580,059
Total Return	$89,712	$98,753	$108,432	$118,778	$129,817	$196,540	$753,799

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.58%

Cap Rate

4.83%

Return on Investment

8.24%

6888 Meadow View Dr S Fargo, ND, 58104

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,949/mo

This property is for sale!

Contact Agent

-20

Airbnb Investor Score

-$7,755

Annual Profit

4.8%

Cap Rate

-7.6%

Cash on Cash

$38,321

Annual Revenue

BNBCalc predicts this property will get $146 per night with 62% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$34,417

Avg annual revenue

62%

Avg occupancy rate

$146

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

$40k

$50k

-$7,756

Profit

Revenue

$38,321

Operating Expenses

$18,662

Operating Income

$19,660

Mortgage & Taxes

$27,415

Profit (Cash Flow)

-$7,756

$102,225

Cash Investment

Down Payment

$81,283

Renos & Furnishing

$8,750

Closing Costs

$12,192

Total

$102,225

DSCR Ratio

Weak

0.72

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.58%

Cap Rate

4.83%

Return on Investment

8.24%

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

$19,289

Deductible property tax

$4,023

Your total deduction

$49,226

Your adjusted annual income

$150,000 - $49,226 = $100,774

Taxes on $100,774 (30%)

$30,232

Your old tax bill

$45,000

Your new tax bill

$30,232

Estimated tax savings

$14,768

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

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

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -