BNBCalc Short Term Rental Rental Arbitrage Analysis 501 Stonewood Ln #501, Burnsville, MN 55306, USA

4 bed • 3.5 bath • 12 guests • $0

BNB

Calc

Annual Revenue

Profit (Cash Flow)

-$41,400

Cash on Cash Return

-307.2%

Annual Revenue

Revenue data could not be found for this address

BNB Calc projects a 0% occupancy rate, $0 rate per night.

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

Return Metrics

-307.23% 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)	-$41,400	-$82,800	-$124,200	-$165,600	-$207,000	-$414,000	-$1,242,000
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	-$41,400	-$82,800	-$124,200	-$165,600	-$207,000	-$414,000	-$1,242,000

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-307.23%

Payback Period Days

Return on Investment

-307.23%

501 Stonewood Ln Burnsville, Minnesota, 55306-2502

4 bed • 3.5 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$0

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$41,400

Profit

Revenue

Operating Expenses

$11,400

Operating Income

-$11,400

Net Effective Rent

$30,000

Profit (Cash Flow)

-$41,400

$13,475

Cash Investment

Renos & Furnishing

$10,875

Setup Costs

$2,600

Total

$13,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-307.23%

Payback Period Days