12 Huntington Pkwy Saint Charles, MO, 63301
4 bed • 3 bath • 12 guests
Est. $2,518/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$19,904
Annual Profit
10.5%
Cap Rate
15.1%
Cash on Cash
$79,309
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $329/night at 66% occupancy ($79,309.08). Airbtics projects $232/night at 66% occupancy ($55,926).
Top 63% of comparables
Top 16% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$57,864
Avg annual revenue
66%
Avg occupancy rate
$232
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$45k
$70k
$100k
Sign up to see the data on 40 all comparables
$19,904
Profit
Revenue
$79,309
Operating Expenses
$23,990
Operating Income
$55,319
Mortgage & Taxes
$35,415
Profit (Cash Flow)
$19,904
$131,500
Cash Investment
Down Payment
$105,000
Renos & Furnishing
$10,750
Closing Costs
$15,750
Total
$131,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.13%
Cap Rate
10.53%
STR 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 est deduction will be...
Deductible mortgage interest
$24,917
Deductible property tax
$5,197
Your total deduction
$94,867
Your adjusted annual income
$150,000 - $94,867 = $55,133
Taxes on $55,133 (30%)
$16,540
Your old tax bill
$45,000
Your new tax bill
$16,540
Estimated tax savings
$28,460
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: Yes
- 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: -