BNBCalc.com Investment Analysis Report of 504 Braemar Ln, Two Harbors, MN, 55616

3 bed • 2 bath • 9 guests • $491,900

BNB

Calc

Return Metrics

29.86% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.86%

Cap Rate

14.13%

Return on Investment

45.97%

Annual Revenue

$95,621

AirDNA projects $385/night at 68% occupancy ($95,620). Airbtics projects $317/night at 63% occupancy ($72,942). Airbtics predicts this property will perform in the 48% revenue percentile

User selected values for this report: 68% occupancy rate, $385 rate per night

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$35,836	$62,026	$110,408	$200,329
Occupancy	50%	62%	74%	89%
Nightly Rate	$192	$268	$399	$606

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Burlwood Cottage on Lake Superior	$83,244	$461	48%	3	1	4	4	$250	❌	❌	✅	N / Y	⭐️ 4.8 (99)	Profile
B Port 606	$21,975	$143	40%	3	1	4	1	$80	❌	❌	❌	N / Y	⭐️ 5 (162)	Profile
C Classic Vintage Log Cabin on Lake Superior	$84,209	$312	73%	3	1	6	1	$130	❌	❌	❌	N / Y	⭐️ 5 (315)	Profile
D Hip Nautic-Walkable-Lake/Dine/Drink/Dog-Friendly	$42,970	$227	50%	3	3	8	3	$130	❌	❌	✅	N / Y	⭐️ 5 (98)	Profile
E Spectacular Log Home on Majestic Lake Superior	$109,238	$465	64%	3	3	6	2	$105	❌	❌	❌	N / Y	⭐️ 4.8 (98)	Profile

Operating Expenses

Monthly Expenses

$2,176

Annual Expenses

$26,111

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,497

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$797

Management & Platform Fees

$239

Platform Fee (i.e. Airbnb)

$239

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$2,765

Annual Mortgage & Tax

$33,180

Downpayment

Purchase Price

$491,900

Percent Down

20%

Total Downpayment

$98,380

Total Loan Amount

$393,520

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$2,359

Property Tax Yearly

0.99%

Property Tax Monthly

$406

Mortgage Insurance (PMI)

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$23,346

Deductible property tax

$4,870

Est. Depreciation Value

$161,425

Profit on this property

$69,510

Your total deduction

$120,131

So, your new taxable income is your previous income minus your total deduction ($150,000 - $120,131)

$29,869

Your old tax bill

$45,000

Your new tax bill

$8,961

Estimated tax savings

$36,039

504 Braemar Ln Two Harbors, Minnesota, 55616

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,359/mo

Inquire about this property

Contact Agent

$491,900

Zestimate

$95,621

Annual Revenue

BNBCalc predicts this property will get $317 per night with 63% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.86%

Cap Rate

14.13%

Return on Investment

45.97%

0 Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$23,346

Deductible property tax

$4,870

Your total deduction

$11,460

Your adjusted annual income

$150,000 - $11,460 = $138,540

Taxes on $138,540 (30%)

$41,562

Your old tax bill

$45,000

Your new tax bill

$41,562

Estimated tax savings

$3,438

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com