BNBCalc Short Term Rental Rental Arbitrage Analysis 1136 Washington Ave

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$18,145

Profit (Cash Flow)

-$9,954

Cash on Cash Return

NaN%

Annual Revenue

$18,145

AirDNA projects $118/night at 59% occupancy ($25,428). Airbtics projects $92/night at 54% occupancy ($18,145). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 54% occupancy rate, $92 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,546	$19,169	$20,498	$25,971
Occupancy	47%	55%	57%	59%
Nightly Rate	$86	$88	$89	$116

Seasonality (Profit by Month)

Return Metrics

NaN% 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)	-$9,953	-$19,907	-$29,860	-$39,814	-$49,767	-$99,535	-$298,607
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	-$9,953	-$19,907	-$29,860	-$39,814	-$49,767	-$99,535	-$298,607

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

1136 Washington Ave St. Louis, Missouri, 63101-1151

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,110

Zestimate

$18,145

Annual Revenue

BNBCalc predicts this property will get $92 per night with 54% occupancy, putting it in the top 41% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

-$9,954

Profit

Revenue

$18,145

Operating Expenses

$13,759

Operating Income

$4,386

Net Effective Rent

$14,340

Profit (Cash Flow)

-$9,954

$NaN

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

NaN%

Payback Period Days

NaN