BNBCalc Short Term Rental Investment Analysis 10524 Lothian Cir, Saint Louis, MO 63137

3 bed • 1 bath • 9 guests • $100,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$19,632

Profit (Cash Flow)

-$3,346

Cap Rate

3.4%

Annual Revenue

$19,632

AirDNA projects $125/night at 43% occupancy ($19,631). Airbtics projects $196/night at 55% occupancy ($39,373). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 43% occupancy rate, $125 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,628	$35,107	$56,504	$92,059
Occupancy	39%	53%	73%	86%
Nightly Rate	$120	$175	$204	$284

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Happy 3bdrm/2 ba home by 270 fwy + No Chores	$24,265	$102	65%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
~ Kickback Comfy, Clean & Charm + FamilyFriendly ~	$27,080	$145	46%	3	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (95)
Old North Shanty	$31,720	$280	27%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (36)
Stylish Home 5 Min from airport	$50,165	$182	73%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (31)
3 Bedroom Single Level - U City near Loop/Wash U	$22,718	$82	64%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (281)
Lovely 3 Br huge Apt with fall view. 3 br 2 bath.	$26,611	$140	49%	3	2	3	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Family friendly w Breakfast Near Golf Course	$43,884	$218	55%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (25)
Charming 3 bedroom House to Enjoy & Relax	$19,227	$103	51%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.2 (5)
Fully equipped 3bed 1bath home quiet neighborhood	$17,552	$117	35%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Cozy Spacious St. Louis City Home	$21,350	$70	75%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Come, Relax and enjoy "Moms Ranch" 3 Bed 3 Bath...	$58,038	$170	89%	3	3	5	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Stylish and Classy Home for You	$42,906	$150	77%	3	3	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (15)
Historic Hidden Gem in Hyde Park	$31,263	$233	35%	3	2	2	$66	❌	❌	❌	N / Y	⭐️ 4.8 (60)
Charming 3 BR home near airport	$22,623	$123	47%	3	2	2	$100	❌	❌	✅	N / N	⭐️ 4.9 (14)
Historic Gem of University City	$57,106	$321	48%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (5)
Leopardprint CO.Executive Suite	$21,277	$200	25%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Macdougall Manor (In the Heart of North County)	$64,897	$353	49%	3	2	1	$200	❌	✅	❌	Y / Y	⭐️ 4.6 (28)
Gorgeous! Centrally located 3bd/2bth Home	$29,147	$194	36%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Family-Friendly 3bed Safari House w Chef Kitchen	$36,258	$187	49%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Cozy Retreat St. Louis County Home	$23,972	$68	87%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Lovely 3 bedroom/ 2 Bathroom Condo	$30,542	$92	87%	3	2	9	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Elegant Escape 3Bed/2Bath!	$38,715	$232	45%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (11)
Charming 3br/2b Ranch sleeps 5	$35,812	$142	65%	3	2	3	$95	❌	❌	❌	N / N	⭐️ 4.8 (4)
Convenient Jennings Apartment, 12 Mi to St Louis!	$13,766	$174	19%	3	1	2	$129	❌	❌	❌	N / Y	⭐️ 4 (3)
AirBnB Florissant, fire pit - pool open!	$42,873	$661	16%	3	5	2	$350	✅	❌	❌	Y / Y	⭐️ 5 (4)
Covenant Retreat Resort Style Vacation Home w/Pool	$81,243	$816	27%	3	2	2	$200	✅	✅	❌	N / N	⭐️ 4.7 (19)
Suite Adventures	$55,823	$250	60%	3	2	1	$25	✅	❌	✅	N / N	⭐️ 5 (16)
Cozy 3BR Apartment \| Delmar Loop \| Pageant \| WashU	$30,674	$92	86%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Home Away From Home	$22,210	$148	41%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Modern, 10min/Airport/Comfy, King Bed	$33,353	$148	55%	3	1	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (8)
Lavish Stay	$25,380	$92	71%	3	2	2	$49	❌	❌	✅	Y / N	⭐️ 4.8 (11)
Spacious Historic Century Home	$17,317	$182	26%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Luxurious 3 bedroom home with hot tub & Sauna	$33,029	$188	48%	3	4	1	$0	❌	✅	✅	Y / Y	⭐️ 4.9 (19)
D's Place	$40,415	$176	62%	3	1	2	$100	❌	❌	❌	Y / N	⭐️ 0 (0)
Stunning Renovated Private House Just 3min TheLoop	$39,166	$117	88%	3	1	3	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
Home in St. Louis, Mo	$52,704	$180	80%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Cozy, serene 3 Bedrooms 2storey Home	$52,704	$180	80%	3	3	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Comfortable 3 Bed room House with all amenity	$12,037	$122	27%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Beautiful 3 bedroom house 4 miles from the airport	$54,900	$250	60%	3	2	2	$60	❌	❌	❌	Y / Y	⭐️ 3.6 (3)
Flo your way	$52,837	$190	76%	3	2	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)

Return Metrics

-10.7% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,345	-$6,691	-$10,037	-$13,383	-$16,729	-$33,459	-$100,378
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$982	$2,025	$3,132	$4,308	$5,556	$13,051	$80,000
Down Payment	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Property Appreciation	$3,000	$6,090	$9,272	$12,550	$15,927	$34,391	$142,726
Total Return	$20,636	$21,423	$22,367	$23,475	$24,754	$33,983	$142,347

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.7%

Cap Rate

3.39%

Return on Investment

2.03%

10524 Lothian Cir Saint Louis, MO, 63137

3 bed • 1 bath • 9 guests

Purchase Price

Est. $480/mo

This property is for sale!

Contact Agent

-41

Airbnb Investor Score

-$3,345

Annual Profit

3.4%

Cap Rate

-10.7%

Cash on Cash

$19,632

Annual Revenue

BNBCalc predicts this property will get $196 per night with 55% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 71% of comparables

Seasonality

40 Airbnb Comparables

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

$35,938

Avg annual revenue

55%

Avg occupancy rate

$196

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

$10k

$35k

$55k

$80k

-$3,346

Profit

Revenue

$19,632

Operating Expenses

$16,232

Operating Income

$3,400

Mortgage & Taxes

$6,746

Profit (Cash Flow)

-$3,346

$31,250

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$8,250

Closing Costs

$3,000

Total

$31,250

DSCR Ratio

Weak

0.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.7%

Cap Rate

3.39%

Return on Investment

2.03%

STR 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

$4,746

Deductible property tax

$990

Your total deduction

$14,391

Your adjusted annual income

$150,000 - $14,391 = $135,609

Taxes on $135,609 (30%)

$40,683

Your old tax bill

$45,000

Your new tax bill

$40,683

Estimated tax savings

$4,317

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -