BNBCalc Short Term Rental Rental Arbitrage Analysis 735 Kenwood Parkway, Minneapolis, MN

5 bed • 5 bath • 16 guests • $0

BNB

Calc

Annual Revenue

$112,510

Profit (Cash Flow)

$10,793

Cash on Cash Return

263.2%

Annual Revenue

$112,510

AirDNA projects $668/night at 45% occupancy ($109,792). Airbtics projects $400/night at 61% occupancy ($89,119). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 68% occupancy rate, $453 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,078	$71,814	$142,654	$207,934
Occupancy	52%	59%	70%	76%
Nightly Rate	$213	$322	$541	$724

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Grand Home near Lakes, DT, Conv. Ctr., Stadiums	$127,911	$394	87%	6	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (119)
Among mansions. Spacious. Lakes, Dntwn, Conv Ctr	$51,127	$210	65%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (175)
Charming MPLS Home w/ Patio - Walk to Uptown!	$79,585	$453	47%	4	3.5	2	$207	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Quirky Quarters- Trendy 4 BR Historic Neighborhood	$47,303	$181	68%	4	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (50)
Cityscape Sanctuary + Rooftop Deck near The Lakes	$59,776	$220	71%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (66)
NEW Spacious Abode \| Bright + Modern Uptown Home	$36,633	$183	52%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (104)
NEW Chic + Clean Uptown Home steps from the Lakes	$40,754	$192	54%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (83)
Stylish 5 Bedroom Lyn-Lake Home w/ Private Parking	$35,153	$122	73%	5	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (286)
MINNeSTAY* Dean Parkway Estate \| Bde Mka Ska	$181,009	$800	58%	6	5.5	2	$429	✅	❌	❌	Y / Y	⭐️ 5 (23)
Mid-Century Modern Home 5 Minutes from Downtown	$42,449	$177	55%	5	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
Luxury modern Villa \| Downtown \| Convention	$110,200	$497	60%	6	4.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (115)
Lake-Lifestyle Retreat w EV, Xbox, Garage, Fenced	$56,506	$293	51%	4	2.5	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (22)
The Blais - Speakeasy Basement, 5 Mins To Downtown	$79,160	$409	51%	5	4	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (37)
Charming Centrally Located 4 Bedroom Artist's Home	$43,343	$209	54%	4	1.5	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (91)
Insta worthy home in Uptown MPLS, awesome location	$52,964	$180	76%	4	2.5	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (216)
Big & Bright “Minne” Retreat w/ 13 Beds & Parking	$31,347	$120	70%	6	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (79)
New! Beautiful Minneapolis Home	$60,583	$261	59%	5	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (62)
Large Uptown Retreat~HotTub~Parking~Games~Lux Life	$76,271	$314	65%	5	2	3	$220	✅	✅	✅	Y / Y	⭐️ 5 (67)
Urban Retreat 9min-US BK Stadium 15min-MallAmerica	$59,298	$217	72%	4	3	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (123)
Uptown Fungalow - beautiful private home in MPLS	$73,707	$320	60%	4	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (107)
Premier modern 5 bed room 5 bath new construction	$248,787	$650	100%	5	5	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (44)
Luxury 6600 sq.ft Stunning Home/Sleeps 10+	$183,422	$1,162	43%	5	5	3	$500	❌	❌	✅	Y / Y	⭐️ 5 (50)
Luxury home in Uptown	$85,154	$430	53%	5	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (163)
NEW4BRCozyRetreatNearDowntown!	$39,328	$223	41%	4	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Charming Home in the Heart of the City!	$117,761	$516	59%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (58)
Inviting HOME: HEART of MSP Downtown/near airport!	$35,477	$161	56%	4	1.5	2	$163	❌	❌	❌	Y / Y	⭐️ 5 (70)
Grand Mansion on Pillsbury- Main House	$146,596	$895	44%	5	5.5	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (39)
Pleasant Mansion Uptown/Downtown by Lux Life	$117,266	$534	60%	6	2	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (48)
Premiere updated Victorian home	$123,486	$595	56%	5	3	2	$350	❌	❌	❌	Y / Y	⭐️ 0 (2)
Modern Chain of Lakes Mansion Large 5 bed 5 bath	$112,046	$563	54%	5	5	2	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Unique home close to downtown, MOA!	$113,589	$324	92%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
MINNeSTAY* Lowry Hill Flats \| Vintage \| Uptown	$79,352	$248	78%	4	2	1	$319	❌	❌	❌	Y / Y	⭐️ 5 (14)
Dream House for Rent (minimum 3 nights )	$52,879	$372	38%	6	3	3	$80	❌	❌	✅	Y / Y	⭐️ 4 (11)
MINNeSTAY* Sapphire Estate \| Valentine's Day	$169,684	$649	66%	5	3.5	2	$429	❌	❌	❌	Y / Y	⭐️ 5 (11)
MINNeSTAY* Stoneway \| Historic \| Beautiful	$87,489	$332	72%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
The Uptown Girl: Hot Tub, DT, convent center, lake	$63,133	$256	66%	5	2	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (107)
6 bedroom /3 bath 5 star location Uptown /downtown	$143,292	$799	49%	6	3	30	$195	❌	❌	❌	Y / Y	⭐️ 0 (2)
Sunfilled home in Uptown MPLS by Lake of the Isles	$55,944	$215	69%	4	2.5	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (24)
Victorian Mansion near Vikings Stadium	$112,617	$612	49%	5	3.5	2	$299	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Lake of the Isles/Lake Calhoun Home	$195,397	$716	72%	4	3	6	$175	❌	❌	✅	Y / Y	⭐️ 5 (50)

Return Metrics

263.23% 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)	$10,792	$21,585	$32,377	$43,170	$53,962	$107,925	$323,775
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	$0	$0	$0	$0	$0	$0	$0
Total Return	$10,792	$21,585	$32,377	$43,170	$53,962	$107,925	$323,775

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

263.23%

Payback Period Days

138

Return on Investment

263.23%

735 Kenwood Pkwy Minneapolis, Minnesota, 55403

5 bed • 5 bath • 16 guests

Monthly Rent

Inquire about this property

Contact Agent

Minneapolis

Guide

Zoning

Market

Guide

Laws

Market Data

$112,510

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $668/night at 45% occupancy.Projected nightly rate is $400/night at 61% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$90,694

Avg annual revenue

61%

Avg occupancy rate

$400

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

$30k

$100k

$175k

$250k

$10,793

Profit

Revenue

$112,510

Operating Expenses

$36,917

Operating Income

$75,593

Net Effective Rent

$64,800

Profit (Cash Flow)

$10,793

$4,100

Cash Investment

Renos & Furnishing

$4,000

Setup Costs

$100

Total

$4,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

263.23%

Payback Period Days

138