BNBCalc Short Term Rental Rental Arbitrage Analysis 3535 MN-23, Askov, MN, 55704

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$22,178

Profit (Cash Flow)

-$1,705

Cash on Cash Return

-39.2%

Annual Revenue

$22,178

AirDNA projects $191/night at 66% occupancy ($46,042). Airbtics projects $138/night at 44% occupancy ($22,177). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 44% occupancy rate, $138 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$10,522	$20,580	$34,342	$55,585
Occupancy	26%	49%	58%	63%
Nightly Rate	$108	$113	$156	$233

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Green Cottage\|Hottub\|NearCasino+St.CroixStatePk	$14,825	$84	43%	1	1	2	$50	❌	✅	✅	N / Y	⭐️ 5 (19)
Blue Tiny Home\|Hottub\|Fireplace\|NearStCroixStatePk	$27,102	$115	59%	1	1	2	$75	❌	✅	✅	N / Y	⭐️ 5 (32)
Off Grid Lakeside Yurt	$27,230	$120	62%	1	1	2	$0	❌	✅	✅	N / N	⭐️ 5 (44)
Quiet cabin in the woods	$22,100	$108	55%	1	1	2	$30	❌	❌	❌	N / N	⭐️ 5 (145)
Rustic Camper with Lake access	$8,319	$62	35%	1	0	1	$20	❌	❌	✅	N / N	⭐️ 5 (15)
Tiny House at Silvae Spiritus	$65,089	$228	78%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (29)
Skylight Loft	$34,320	$169	55%	1	1	1	$50	❌	❌	❌	N / N	⭐️ 5 (2)

Return Metrics

-39.2% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,705	-$3,410	-$5,116	-$6,821	-$8,527	-$17,054	-$51,164
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	-$1,705	-$3,410	-$5,116	-$6,821	-$8,527	-$17,054	-$51,164

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-39.2%

Payback Period Days

Return on Investment

-39.2%

3535 MN-23 Askov, Minnesota, 55704

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$22,178

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $191/night at 66% occupancy.Projected nightly rate is $138/night at 44% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$23,947

Avg annual revenue

44%

Avg occupancy rate

$138

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

$5k

$25k

$45k

$65k

-$1,705

Profit

Revenue

$22,178

Operating Expenses

$14,883

Operating Income

$7,295

Net Effective Rent

$9,000

Profit (Cash Flow)

-$1,705

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-39.2%

Payback Period Days