BNBCalc Short Term Rental Rental Arbitrage Analysis 901 N 3rd St, Minneapolis, MN 55401, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Report by:

Saydi Booth

saydi@youareheremanagement.com

Annual Revenue

$36,700

Profit (Cash Flow)

-$5,271

Cash on Cash Return

-81.1%

Annual Revenue

$36,700

AirDNA projects $157/night at 64% occupancy ($36,699).

BNB Calc projects a 64% occupancy rate, $157 rate per night.

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

Return Metrics

-81.09% 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)	-$5,271	-$10,542	-$15,813	-$21,084	-$26,356	-$52,712	-$158,137
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	-$5,271	-$10,542	-$15,813	-$21,084	-$26,356	-$52,712	-$158,137

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-81.09%

Payback Period Days

Return on Investment

-81.09%

901 N 3rd St Minneapolis, Minnesota, 55401-1001

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$36,700

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,271

Profit

Revenue

$36,700

Operating Expenses

$16,171

Operating Income

$20,529

Net Effective Rent

$25,800

Profit (Cash Flow)

-$5,271

$6,500

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,250

Total

$6,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-81.09%

Payback Period Days