BNBCalc Short Term Rental Investment Analysis 7440 Glengarry Pl, Eden Prairie, MN 55344

4 bed • 1 bath • 12 guests • $769,850

BNB

Calc

Annual Revenue

$64,265

Profit (Cash Flow)

-$9,701

Cap Rate

5.5%

Annual Revenue

$64,265

AirDNA projects $345/night at 51% occupancy ($64,264). Airbtics projects $473/night at 60% occupancy ($103,656). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 51% occupancy rate, $345 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,099	$88,722	$125,218	$321,010
Occupancy	46%	62%	73%	77%
Nightly Rate	$226	$366	$441	$1,110

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cedar House Retreat	$97,036	$450	54%	4	4	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (59)
Stunning 1 Acre Farmhouse Great Lake Location	$56,593	$222	60%	4	3	2	$231	❌	❌	❌	Y / Y	⭐️ 4.8 (77)
Eden Prairie Escape *spacious home, quiet and safe	$117,608	$398	77%	4	4	2	$198	❌	❌	❌	Y / Y	⭐️ 5 (53)
Getaway on Lake Minnetonka	$187,305	$1,202	42%	4	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (17)
MINNeSTAY* Creekside Lodge \| Nature \| Waterview	$60,444	$199	68%	4	3	1	$319	❌	❌	❌	Y / Y	⭐️ 5 (13)
Heavenly Home/Minnetonka Lakes/Nature Scenic View	$71,364	$238	75%	4	2	2	$210	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Lakefront Lodge Home sleeps 10 by Prince Museum	$171,525	$1,100	39%	4	3	2	$350	❌	❌	❌	Y / Y	⭐️ 0 (0)
Private home close to Lake Minnetonka	$56,040	$335	44%	4	3	3	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (75)
Secluded 5-Acre Retreat Near Twin Cities!	$123,245	$415	78%	4	5	2	$305	❌	❌	❌	Y / Y	⭐️ 5 (4)
Wonderful 3 Level Cozy Home l Telsa Super Charger	$42,822	$180	65%	4	3	30	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (31)

Return Metrics

-5.17% 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)	-$9,701	-$19,402	-$29,104	-$38,805	-$48,506	-$97,013	-$291,041
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$615,880	$615,880	$615,880	$615,880	$615,880	$615,880	$615,880
Down Payment	$153,970	$153,970	$153,970	$153,970	$153,970	$153,970	$153,970
Property Appreciation	$23,095	$46,883	$71,385	$96,622	$122,617	$264,764	$1,098,778
Total Return	$783,244	$797,331	$812,131	$827,667	$843,960	$937,600	$1,577,586

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.17%

Cap Rate

5.48%

Return on Investment

11.18%

7440 Glengarry Pl Eden Prairie, MN, 55344

4 bed • 1 bath • 12 guests

Purchase Price

Est. $3,693/mo

This property is for sale!

Contact Agent

-8

Airbnb Investor Score

-$9,701

Annual Profit

5.5%

Cap Rate

-5.2%

Cash on Cash

$64,265

Annual Revenue

BNBCalc predicts this property will get $473 per night with 60% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$98,398

Avg annual revenue

60%

Avg occupancy rate

$473

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

$40k

$90k

$135k

$190k

-$9,701

Profit

Revenue

$64,265

Operating Expenses

$22,034

Operating Income

$42,230

Mortgage & Taxes

$51,932

Profit (Cash Flow)

-$9,701

$187,316

Cash Investment

Down Payment

$153,970

Renos & Furnishing

$10,250

Closing Costs

$23,096

Total

$187,316

DSCR Ratio

Weak

0.81

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.17%

Cap Rate

5.48%

Return on Investment

11.18%

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

$36,538

Deductible property tax

$7,622

Your total deduction

$87,384

Your adjusted annual income

$150,000 - $87,384 = $62,616

Taxes on $62,616 (30%)

$18,785

Your old tax bill

$45,000

Your new tax bill

$18,785

Estimated tax savings

$26,215

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -