BNBCalc Short Term Rental Investment Analysis 801 Washington Ave N 212, Minneapolis, MN 55401

2 bed • 2 bath • 6 guests • $3,500

BNB

Calc

Annual Revenue

$46,875

Profit (Cash Flow)

$26,866

Cap Rate

774.3%

Annual Revenue

$46,875

Revenue data could not be found for this address

BNB Calc projects a 62% occupancy rate, $207 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Rustic Luxe 2/2 in the North Loop Minneapolis	$52,196	$178	74%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (78)
MINNeSTAY* Sable 91 - Penthouse \| North Loop \|	$80,988	$461	48%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
MINNeSTAY* Sable 85 - Two Bedroom \| Private	$54,439	$222	67%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
MINNeSTAY* Sable 75 - Two Bedroom \|Skyline View \|	$60,230	$195	76%	2	2	1	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
Posh 2 BR Apartment in the Heart of The North Loop	$46,756	$175	73%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (145)
Luxe Warehouse in the North Loop Minneapolis 2/2	$39,497	$180	54%	2	2	1	$75	✅	❌	✅	Y / Y	⭐️ 4.9 (55)
Modern 2BR Condo Downtown Minneapolis 255	$17,491	$81	59%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 4.6 (23)
Spacious Warehouse Loft in Trendy North Loop 2BR	$42,426	$161	72%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Frontdesk \| Desirable Warehouse District 2BR Apt	$43,341	$137	78%	2	1	1	$45	❌	❌	❌	Y / Y	⭐️ 4.7 (310)

Return Metrics

367.76% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$26,865	$53,731	$80,596	$107,462	$134,327	$268,655	$805,965
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,800	$2,800	$2,800	$2,800	$2,800	$2,800	$2,800
Down Payment	$700	$700	$700	$700	$700	$700	$700
Property Appreciation	$105	$213	$324	$439	$557	$1,203	$4,995
Total Return	$30,470	$57,444	$84,421	$111,401	$138,385	$273,358	$814,460

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

367.76%

Cap Rate

774.33%

Return on Investment

369.67%

801 Washington Ave N 212 Minneapolis, MN, 55401

2 bed • 2 bath • 6 guests

Purchase Price

Est. $17/mo

This property is for sale!

Contact Agent

7881

Airbnb Investor Score

$26,865

Annual Profit

774.3%

Cap Rate

367.8%

Cash on Cash

$46,875

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 31% of comparables

10 Airbnb Comparables

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

$46,196

Avg annual revenue

62%

Avg occupancy rate

$207

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

$15k

$40k

$60k

$80k

$26,866

Profit

Revenue

$46,875

Operating Expenses

$19,774

Operating Income

$27,102

Mortgage & Taxes

$236

Profit (Cash Flow)

$26,866

$7,305

Cash Investment

Down Payment

$700

Renos & Furnishing

$6,500

Closing Costs

$105

Total

$7,305

DSCR Ratio

Strong

114.79

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

367.76%

Cap Rate

774.33%

Return on Investment

369.67%

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

$166

Deductible property tax

$35

Your total deduction

-$25,622

Your adjusted annual income

$150,000 - -$25,622 = $175,622

Taxes on $175,622 (30%)

$52,687

Your old tax bill

$45,000

Your new tax bill

$52,687

Estimated tax savings

-$7,687

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -