BNBCalc Short Term Rental Rental Arbitrage Analysis 15330 Painters Ln N, Stillwater, MN, 55082

6 bed • 3 bath • 18 guests • $0

BNB

Calc

Report by:

Micah Adkins

micahmicah930@gmail.com

Annual Revenue

$186,946

Profit (Cash Flow)

$102,643

Cash on Cash Return

691.2%

Annual Revenue

$186,946

AirDNA projects $1,183/night at 49% occupancy ($211,720). Airbtics projects $914/night at 56% occupancy ($186,946). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56% occupancy rate, $914 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$107,987	$198,952	$299,784	$359,658
Occupancy	48%	56%	65%	69%
Nightly Rate	$585	$942	$1,231	$1,389

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Durant House - Historic Stillwater Mansion	$267,134	$1,775	40%	6	5	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (34)
Comfy Mid Century Maplewood Home	$53,858	$256	53%	6	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (60)
St Paul's Hidden Mini Mansion	$62,236	$219	69%	6	2	1	$99	✅	✅	❌	Y / Y	⭐️ 4.4 (159)
Arcade, Hot-Tub, Pub, 5 Kings, 15 Min To Anywhere	$168,843	$709	63%	6	5	2	$149	✅	✅	✅	Y / Y	⭐️ 5 (69)
Dreamy Lake Home with Huge Private Yard	$154,030	$966	41%	8	0	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (22)
Gorgeous Lake Home with Hot Tub - by MOA and MSP	$267,617	$1,257	56%	8	0	2	$300	❌	✅	✅	Y / Y	⭐️ 5 (72)
Eagle’s Nest - Lake Home with Hot Tub and Fire Pit	$204,903	$1,155	47%	6	2	2	$210	❌	✅	✅	Y / Y	⭐️ 4.9 (207)
Historic Rose Cottage- pool, treehouse & beach	$258,711	$918	77%	7	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (24)
Magical Lake Home 9 mins to MOA and MSP Airport	$283,100	$1,347	56%	8	0	2	$400	✅	✅	✅	Y / Y	⭐️ 5 (25)
Best*Location toWalk, Shop&Eat Summit, Grand+Selby	$136,166	$544	66%	7	5	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (33)

Return Metrics

691.2% 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)	$102,643	$205,286	$307,930	$410,573	$513,217	$1,026,434	$3,079,303
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	$102,643	$205,286	$307,930	$410,573	$513,217	$1,026,434	$3,079,303

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

691.2%

Payback Period Days

Return on Investment

691.2%

15330 Painters Ln N Stillwater, Minnesota, 55082-1640

6 bed • 3 bath • 18 guests

Monthly Rent

Inquire about this property

Contact Agent

$186,946

Annual Revenue

BNBCalc predicts this property will get $914 per night with 56% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% 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.

$185,659

Avg annual revenue

56%

Avg occupancy rate

$914

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

$55k

$130k

$205k

$285k

$102,643

Profit

Revenue

$186,946

Operating Expenses

$36,303

Operating Income

$150,643

Net Effective Rent

$48,000

Profit (Cash Flow)

$102,643

$14,850

Cash Investment

Renos & Furnishing

$14,750

Setup Costs

$100

Total

$14,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

691.2%

Payback Period Days