4725 Washburn Ave S Minneapolis, Minnesota, 55410-1849
3 bed • 1 bath • 9 guests • $363,300
Annual Revenue
$52,113
Profit (Cash Flow)
$7,154
Cap Rate
8.7%
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $246/night at 58% occupancy ($52,113) Airbtics projects $238/night at 72% occupancy ($62,588)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$52,113
$52,113
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$55,180 | $206 | 62% | 3 | 3 | 10 | 1 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (31) | Profile | |
$48,338 | $162 | 67% | 3 | 2 | 6 | 1 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.7 (3) | Profile | |
$77,354 | $282 | 72% | 3 | 2 | 6 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (41) | Profile | |
$112,990 | $323 | 93% | 3 | 2 | 8 | 2 | $149 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.9 (95) | Profile | |
$71,524 | $256 | 70% | 3 | 2 | 5 | 2 | $275 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (35) | Profile |
Return Metrics
7.79% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.79%
Cap Rate
8.71%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$17,243
Deductible property tax
$3,597
Your total deduction
$2,969
Your adjusted annual income
$150,000 - $2,969 = $147,031
Taxes on $147,031 (30%)
$44,109
Your old tax bill
$45,000
Your new tax bill
$44,109
Estimated tax savings
$891
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com