BNBCalc Short Term Rental Investment Analysis 914 2nd Ave NW, Rochester, MN, 55901

2 bed • 1 bath • 4 guests • $325,000

BNB

Calc

Annual Revenue

$29,731

Profit (Cash Flow)

$8,968

Cap Rate

3.7%

Annual Revenue

$29,731

AirDNA projects $112/night at 75% occupancy ($30,680). Airbtics projects $80/night at 68% occupancy ($19,869). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $110 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,086	$19,186	$28,531	$34,666
Occupancy	57%	67%	85%	87%
Nightly Rate	$65	$75	$88	$103

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downtown Rambler by Goose Egg Park.	$36,793	$139	67%	2	1	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (76)
Cottage in Lowertown–Perfect for Mayo & Downtown	$31,462	$97	85%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (98)
Best Value Home Near Walking Path	$23,151	$80	77%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (214)
Park in the Garage and Walk to Mayo Clinic	$31,610	$138	59%	2	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (60)
The Guesthouse Cottage, walkable to Mayo Clinic	$29,328	$90	86%	2	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (334)
Apt A ! Close to Dn town and mayo clinic and Gonda	$17,788	$90	54%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (277)
Single Level Living with Comfortable Recliners	$32,982	$125	66%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (32)
NEWLY renovated! Modern 2bd/1ba, 7 blks from Mayo!	$30,198	$96	83%	2	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (51)
Euro House, Bright! Near Mayo-Single Family Home	$45,784	$132	92%	2	2	4	$95	❌	❌	❌	Y / Y	⭐️ 5 (230)
Tranquil 2 BR home 1 mile from Mayo	$24,127	$90	71%	2	1	3	$60	❌	❌	❌	Y / Y	⭐️ 5 (89)
The Cozy Blue Haven: 1 mi to Mayo	$36,829	$106	91%	2	1.5	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (55)
Lakeview home minutes from Mayo	$24,527	$115	55%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Updated 2+bedroom, 2 bath walk to Mayo Clinic	$29,743	$89	87%	2	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (57)
Oasis Luxe Suite—Steps from Mayo Clinic Hospital	$40,059	$142	74%	2	2	2	$133	❌	❌	❌	Y / Y	⭐️ 5 (38)
St.Augustine Civic Center/Mayo Clinic Garage WALK!	$27,099	$87	78%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (239)
Luxury King Suite—Steps from Mayo Clinic Hospital	$44,353	$157	75%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (31)
2 Bedroom Apartment, Free Parking, Next To Mayo!	$41,983	$113	92%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (35)
Dedicated in-home Working Space - Walk to Mayo	$37,741	$143	70%	2	1	5	$125	❌	❌	❌	Y / Y	⭐️ 5 (12)
Relaxing, spacious, upper 2BR, sun room, loft.	$27,450	$90	80%	2	1	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (194)
Riverside 2 Bedroom Loft- #102	$48,028	$164	78%	2	2	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (11)
Mayo Discount Offered- Family Friendly-Upper Level	$17,862	$88	53%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
The Cozy Hideaway - 5-Minute Drive to Mayo Clinic	$22,626	$108	50%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (34)
Cozy, modern 2 bedroom with laundry,+ walk to mayo	$16,750	$55	71%	2	1	2	$185	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Upscale King Suite—Steps from Mayo Clinic Hospital	$47,854	$165	77%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (25)
Charming Home Two Blocks to St. Mary's Hospital	$36,241	$132	73%	2	1	4	$130	❌	❌	❌	Y / Y	⭐️ 5 (64)
Mayo Discount Offered- Upper Level Duplex	$13,624	$77	46%	2	1	2	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
5 Blocks from Mayo, FloorUnit Home Away From Home	$27,349	$75	97%	2	1	30	$28	❌	❌	❌	Y / Y	⭐️ 4.8 (521)
Silver Lake Cottage 5 minutes from Mayo Clinic	$39,953	$142	76%	2	1	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (30)
WALK to Mayo-8075-Boutique 2BR Apt free parking	$19,581	$76	67%	2	1	4	$89	❌	❌	❌	Y / Y	⭐️ 4.5 (85)
Modern 2 Bed and 1 Bath - 6 Blocks from Mayo	$30,304	$92	90%	2	1	14	$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
King Bed* Fast WIFI* Smart TV's* Free Parking	$25,034	$97	69%	2	1	28	$40	❌	❌	❌	Y / Y	⭐️ 5 (29)
2 Bed 1 Bath condo - Mayo clinic	$23,093	$79	77%	2	1	3	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Walk to Mayo Clinic's Gonda Building	$13,470	$100	34%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (29)
Mayo Discount! 2 main floor Bedrooms. Recliner	$42,191	$114	97%	2	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (61)
☆Oakley's Oasis: A Dharma Dwellings Designed Home☆	$50,594	$145	92%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (224)
Riverside 2 Bedroom Loft- #304	$39,992	$162	65%	2	2	3	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Charming 2BR/2BA Near Mayo with Backyard Oasis	$37,134	$114	89%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (35)
Monthly Discount, No Carpet, 7 Blks to Mayo	$32,545	$114	78%	2	2	21	$140	❌	❌	❌	Y / Y	⭐️ 5 (16)
No Stairs 2 Bed/2 Bath, 7 Blocks to Mayo ADA	$28,263	$103	74%	2	2	21	$150	❌	❌	❌	Y / Y	⭐️ 5 (18)
Great Location! Close to Mayo/Dwntown. Cozy &Clean	$20,736	$79	67%	2	1	4	$90	❌	❌	✅	Y / Y	⭐️ 5 (19)

Return Metrics

27.8% 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)	$8,968	$17,936	$26,905	$35,873	$44,841	$89,683	$269,050
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$308,749	$308,749	$308,749	$308,749	$308,749	$308,749	$308,749
Down Payment	$16,250	$16,250	$16,250	$16,250	$16,250	$16,250	$16,250
Property Appreciation	$9,750	$19,792	$30,136	$40,790	$51,764	$111,772	$463,860
Total Return	$343,718	$362,729	$382,041	$401,663	$421,605	$526,456	$1,057,910

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.8%

Cap Rate

3.74%

Return on Investment

70.35%

914 2nd Ave NW Rochester, Minnesota, 55901

2 bed • 1 bath • 4 guests

Purchase Price

Est. $1,559/mo

Inquire about this property

Contact Agent

Rochester

Zoning

Laws

Airbnb Investor Score

-$12,653

Annual Profit

3.7%

Cap Rate

27.8%

Cash on Cash

$29,731

Annual Revenue

BNBCalc predicts this property will get $80 per night with 68% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$31,155

Avg annual revenue

74%

Avg occupancy rate

$110

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

$10k

$25k

$40k

$50k

$8,968

Profit

Revenue

$29,731

Operating Expenses

$17,545

Operating Income

$12,186

Mortgage & Taxes

$3,217

Profit (Cash Flow)

$8,968

$22,500

Cash Investment

Down Payment

$16,250

Renos & Furnishing

$6,250

Total

$22,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.8%

Cap Rate

3.74%

Return on Investment

70.35%

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

$17,544

Deductible property tax

$3,217

Your total deduction

$44,917

Your adjusted annual income

$150,000 - $44,917 = $105,083

Taxes on $105,083 (30%)

$31,525

Your old tax bill

$45,000

Your new tax bill

$31,525

Estimated tax savings

$13,475

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:

6,969 sqft

Year built:

1922

Size:

2,336 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 6,969 sqft

Building area: 2,336 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: Central Air

View: -

Parking: Attached

Amenities: Dishwasher, Dryer, Microwave, Range, Refrigerator, Washer, Water Softener Owned

Price per square foot: $139

Lot Info

Zoning: -

Land Use: -

Parcel Number: 743512015886

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $288,800

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Elton Hills Elementary School with 3/10 star rating
Middle School: John Adams Middle School with 4/10 star rating