BNBCalc Short Term Rental Rental Arbitrage Analysis 6615 Lake Shore Dr S 1102, Minneapolis, MN, 55423

2 bed • 1 bath • 6 guests • $1,550

BNB

Calc

Annual Revenue

$60,265

Profit (Cash Flow)

$21,831

Cash on Cash Return

343.8%

Annual Revenue

$60,265

AirDNA projects $142/night at 70% occupancy ($36,305). Airbtics projects $158/night at 66% occupancy ($38,087). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, $250 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,607	$37,232	$47,030	$78,419
Occupancy	57%	67%	74%	81%
Nightly Rate	$118	$146	$167	$254

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
City Center Cove ~ Close to MOA & MSP Airport	$45,940	$162	72%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (75)
Pillsbury Petite Guest Suite	$30,772	$103	78%	2	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (183)
Richfield Haven! 2 room private basement suite.	$19,369	$98	54%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (855)
Updated Charmer \| Close to MOA & Airport	$35,035	$132	69%	2	1	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (126)
Inviting&Cozy 2 beds,1 bath, near airport, parks!	$28,293	$118	62%	2	1	2	$94	❌	❌	❌	Y / Y	⭐️ 5 (44)
Private 2 Br 1Ba.Near parks, shops, the airport!	$27,546	$108	67%	2	1	2	$88	❌	❌	❌	Y / Y	⭐️ 5 (93)
Gracious Rambler, Centrally Located	$25,950	$116	57%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (133)
2+BR, Dog Friendly, Unit 1 -Reserved Parking	$29,864	$141	56%	2	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (187)
Sunny Retreat Haven	$37,382	$129	75%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (40)
2bdr modern, clean and quiet oasis	$45,819	$165	74%	2	1	2	$49	❌	❌	❌	Y / Y	⭐️ 5 (46)
Peaceful and Serene -The Sheridan House!	$40,188	$159	66%	2	1	1	$115	❌	❌	✅	Y / Y	⭐️ 5 (152)
Pet friendly Rosemond Getaway	$40,886	$118	92%	2	1	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (52)
Winter Hideaway on Sheridan	$42,052	$164	67%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (20)
Vintage Time Capsule * Fantastic Mpls Neighborhood	$28,308	$178	41%	2	1.5	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (105)
Cold Plunge + Sauna in South West Minneapolis	$53,043	$197	72%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (68)
Gigi’s Villa	$22,981	$118	52%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (98)
Minneapolis Vacation Rental By Lake Harriet!	$44,166	$149	74%	2	1	2	$135	❌	❌	✅	N / Y	⭐️ 4.7 (15)
Clean and Cozy at 50th & France	$47,402	$200	63%	2	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (71)
S Mpls Home by Lake Harriet, 4 miles from downtown	$84,819	$319	72%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (184)
MINNeSTAY* Hygge House \| Sauna \| 50th + France	$90,855	$303	77%	2	2	2	$209	❌	❌	❌	Y / Y	⭐️ 5 (10)
* Welcoming 2 Br/1 Ba downstairs Suite nearMOA*	$20,496	$112	50%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
MOA-Great Wolf Lodge-Airport-Shopping-Free Parking	$32,960	$116	74%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (125)
2BR, Dog Friendly, Unit 2 -Reserved Parking	$25,576	$159	41%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (105)
Charming Home Near Lakes & Downtown Minneapolis	$39,023	$152	69%	2	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (107)
Sauna and the City	$92,054	$305	81%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (39)
Minneapolis Historical Alley Home #TreeHouse	$36,202	$144	67%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (122)
Artist's Loft by Lake Harriet	$30,878	$141	56%	2	1	2	$75	❌	❌	✅	N / Y	⭐️ 5 (62)
The Grocery Store★Boho 2BR★Kingfield★by Lux Life	$39,687	$199	53%	2	1.5	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (56)
Modern Metro Getaway - 5 min from airport	$42,415	$169	65%	2	2	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (72)
Airport-MOA-2 Bedroom, FAST Wi-Fi, Parking, Office	$35,154	$125	74%	2	1	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (75)
The Ewing: One story renovated Linden Hills home	$66,411	$271	65%	2	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (75)
House Hilly Air City of Lakes	$40,317	$113	92%	2	1.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (101)
Gorgeous, two bedroom apartment	$26,012	$112	56%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (30)
Bright & Spacious! 2 bedrm unit in Prime Location!	$24,018	$78	69%	2	1	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (36)
Upper Level Duplex - Close to Lakes - Free Cancel	$37,189	$119	84%	2	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (58)
Spacious Lk Harriet 2BR, near lake, downtown, MOA	$36,363	$167	58%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (69)
Footsteps to Lake & Tons of Restaurants! Charming!	$53,707	$253	58%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (51)
MOA\|Airport\|Fast WIFI\|Free Parking\|King Bed	$48,505	$139	94%	2	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (133)
Cozy Lake Harriet 2BR! Great walking neighborhood!	$33,495	$154	58%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (71)
City of Lakes Nest / duplex upper unit	$39,480	$154	67%	2	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (138)

Return Metrics

343.79% 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)	$21,830	$43,661	$65,492	$87,323	$109,153	$218,307	$654,923
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	$46	$94	$143	$194	$246	$533	$2,212
Total Return	$21,877	$43,755	$65,636	$87,517	$109,400	$218,840	$657,135

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

343.79%

Payback Period Days

106

Return on Investment

344.52%

6615 Lake Shore Dr S 1102 Minneapolis, Minnesota, 55423

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Minneapolis

Guide

Zoning

Market

Guide

Laws

Market Data

$60,265

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $142/night at 70% occupancy.Projected nightly rate is $158/night at 66% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

40 Airbnb Comparables

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

$40,515

Avg annual revenue

66%

Avg occupancy rate

$158

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

$20k

$45k

$65k

$95k

$21,831

Profit

Revenue

$60,265

Operating Expenses

$19,834

Operating Income

$40,431

Net Effective Rent

$18,600

Profit (Cash Flow)

$21,831

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

343.79%

Payback Period Days

106