BNBCalc Short Term Rental Rental Arbitrage Analysis 7379 Degrio Way, Inver Grove Heights, MN

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$71,314

Profit (Cash Flow)

$5,472

Cash on Cash Return

171.0%

Annual Revenue

$71,314

AirDNA projects $367/night at 49% occupancy ($65,681). Airbtics projects $231/night at 65% occupancy ($54,841). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, $275 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,789	$55,457	$76,745	$103,477
Occupancy	58%	67%	72%	77%
Nightly Rate	$171	$218	$278	$350

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful luxury home freshly renovated	$56,391	$257	58%	4	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (94)
Cozy Charm \|Dog-Friendly \|King Bed \|Fenced Yard	$45,822	$142	84%	4	2	2	$240	❌	❌	✅	Y / Y	⭐️ 5 (103)
Newly remodeled house! Great living and location!	$68,655	$226	83%	4	3	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (304)
The Goodrich House 4 bdrm/ 2 bath home	$59,040	$276	58%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (174)
Historic St Paul Charming Lincoln House	$32,708	$223	39%	4	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (96)
Beautiful 2 Level House/Near Airport-Lake Nokomis	$43,429	$188	58%	4	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (62)
Historic Home Getaway In the Heart of the Cities	$44,500	$229	51%	4	1.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (79)
★Minneapolis Oasis★Hot Tub w TV★Theater★Fire Pit★	$88,520	$357	66%	4	2	3	$207	✅	✅	✅	Y / Y	⭐️ 5 (118)
Fully Furnished (Sleeps 10)	$34,346	$136	69%	4	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (139)
Enchanting urban cottage with renovated rustic den	$105,898	$391	74%	4	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (169)
Mall of America \| Pool Table \|Spacious \| St Paul	$45,132	$159	68%	4	3.5	3	$275	✅	❌	❌	Y / Y	⭐️ 5 (177)
St.Paul/Minneapolis/Maplewood/Woodbury Family Home	$54,473	$214	68%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (93)
The Oaces on Grand a spacious 4 bdrm/2 bath apt	$54,624	$261	56%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (188)
Retreat nice home near MOA/Airport/Zoo/Downtown	$42,214	$171	66%	4	3	5	$180	✅	❌	✅	Y / Y	⭐️ 4.5 (40)
Family Friendly \| Backyard Views \| Near Airport	$56,112	$190	78%	4	2.5	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (98)
The Lincoln off Grand Walk to Everything	$93,724	$336	75%	4	3	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (98)
Modern Farmhouse Retreat, St. Paul MN, Twin Cities	$55,355	$275	53%	4	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (72)
Spacious 4BR for Groups Work Families + Fire Pit	$37,824	$126	73%	4	2	2	$165	✅	❌	✅	Y / Y	⭐️ 5 (80)
4BR/2BA Home in Charming St. Paul - Sleeps 8!	$32,962	$120	70%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (100)
Beautiful 1 Level House/Near Airport-Lake Nokomis	$40,850	$166	64%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (112)
Cozy Home-2 King Beds/St Paul/ MOA/ Statefair	$46,965	$180	66%	4	2	3	$165	❌	❌	❌	Y / Y	⭐️ 5 (99)
Renovated St. Paul Bungalow.	$69,900	$286	65%	4	2	3	$185	❌	❌	✅	Y / Y	⭐️ 5 (42)
Lake Nokomis Treasure	$50,066	$286	43%	4	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (15)
Central Retreat w/ 12 beds & off-street Parking!	$30,496	$110	72%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (256)
Newly renovated Craftsman style Midway home	$37,360	$209	47%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (29)
The Eagles Nest	$98,528	$497	54%	4	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (8)
Relaxing kid friendly home with fenced backyard	$52,594	$191	72%	4	1.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (134)
King Bed \| 5 min to MOA \| 75 & 65 HDTV I Ping Pong	$42,858	$134	77%	4	1.5	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (120)
NEW Contemporary Cozy Stay + Hot Tub near MOA	$64,332	$248	66%	4	2.5	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (138)
Magnificent 3 Seasons Porch l 5 Mins Airport & MOA	$49,860	$172	76%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (52)
Clean, Spacious Home. MOA, MSP, Game Room, Big TV,	$48,168	$175	70%	4	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (32)
Modern 4BR Home with Chic Décor & Great Location	$58,954	$229	68%	4	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (72)
Charming Mpls Escape - Sleeps 14	$96,302	$299	88%	4	2	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (108)
Hot tub \| BBQ Grill Jun2024 \| 5min to MOA &Airport	$71,139	$299	63%	4	3	1	$198	✅	✅	✅	Y / Y	⭐️ 5 (58)
MINNeSTAY* Perfect Family Bungalow \| Spring Break	$91,663	$384	59%	4	3	2	$299	❌	❌	✅	Y / Y	⭐️ 5 (15)
Center to Airport \| Mall of America \| Up/Downtown	$50,254	$199	64%	4	2	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (77)
Modern Home on the Westside of St. Paul	$47,540	$174	71%	4	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (86)
Fire Pit \| 8 Mins From airport \| 15 Mins from DT	$40,059	$138	70%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (56)
Up north vibe in the metro	$72,731	$276	72%	4	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (76)
Hastings River House	$66,149	$350	51%	4	3.5	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (160)

Return Metrics

170.99% 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)	$5,471	$10,943	$16,415	$21,886	$27,358	$54,716	$164,150
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	$5,471	$10,943	$16,415	$21,886	$27,358	$54,716	$164,150

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

170.99%

Payback Period Days

213

Return on Investment

170.99%

7379 Degrio Way Inver Grove Heights, Minnesota, 55076

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$71,314

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $367/night at 49% occupancy.Projected nightly rate is $231/night at 65% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$56,962

Avg annual revenue

65%

Avg occupancy rate

$231

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

$55k

$80k

$105k

$5,472

Profit

Revenue

$71,314

Operating Expenses

$27,442

Operating Income

$43,872

Net Effective Rent

$38,400

Profit (Cash Flow)

$5,472

$3,200

Cash Investment

Renos & Furnishing

$3,100

Setup Costs

$100

Total

$3,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

170.99%

Payback Period Days

213