BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 12 Huntington Pkwy, Saint Charles, MO 63301

4 bed • 3 bath • 12 guests • $525,000

BNB

Calc

Annual Revenue

$79,309

Profit (Cash Flow)

$19,904

Cap Rate

10.5%

Annual Revenue

$79,309

AirDNA projects $329/night at 66% occupancy ($79,309). Airbtics projects $232/night at 66% occupancy ($55,926). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, $329 rate per night.

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

Percentiles25%50%75%90%
Revenue$32,677$58,814$83,479$114,726
Occupancy57%70%73%86%
Nightly Rate$150$220$300$350

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Charming open 4bd w/ screen-in porch! Sleeps 10!

No image available

$67,951
$264
65%
422$175❌❌✅Y / Y⭐️ 4.9 (45)
Charming 4BR near Convention Ctr., Main St, & LU

No image available

$63,355
$292
55%
422$250❌❌❌Y / Y⭐️ 4.9 (42)
Sweet Escape Near Historic Main Street & MO River

No image available

$41,841
$149
72%
412$115✅❌❌Y / Y⭐️ 5 (202)
Updated 1913 Home in Historic Saint Charles

No image available

$29,511
$113
64%
412$120❌❌❌Y / Y⭐️ 5 (80)
Stunning 1890s Home Sleeps 8!

No image available

$71,494
$306
61%
421$150❌❌✅Y / Y⭐️ 4.9 (38)
Historic Home in STC - Walking distance to Main

No image available

$36,797
$192
48%
422$150❌❌❌Y / Y⭐️ 5 (188)
Blair's Historic Mansion - 4 Bed - 2 Bath - WOW

No image available

$57,997
$211
73%
423$145❌❌❌Y / Y⭐️ 5 (53)
Historic Bungalow 4 bdrm 4 Bedrm

No image available

$32,383
$120
67%
412$100❌❌✅Y / Y⭐️ 4.8 (255)
Blair's 1879 Historic House 4 Bed 2 Full Bath WOW

No image available

$50,301
$185
72%
423$95❌❌❌Y / Y⭐️ 4.8 (58)
The Wild Rose Cottage in Historic Old St Charles

No image available

$93,449
$350
71%
442$175❌❌❌Y / Y⭐️ 5 (60)
Blairs House 4 Bed 3 Bath - Sleeps 8

No image available

$62,359
$214
76%
433$145❌❌❌Y / Y⭐️ 4.8 (45)
Hidden Gem on Hillview * 4BD * Games * Good Vibes

No image available

$54,367
$198
70%
423$175❌❌❌Y / Y⭐️ 5 (51)
The Hill House Getaway: 4BR Retreat

No image available

$91,572
$322
72%
432$257❌❌✅Y / Y⭐️ 4.9 (80)
Music House on Main Street at The Wine Garden

No image available

$63,963
$435
37%
421$200❌❌❌Y / Y⭐️ 4.9 (44)
Stunning 4 bedroom, 4 bath, pool, theater, etc

No image available

$97,249
$357
71%
441$225✅❌❌Y / Y⭐️ 4.9 (28)
Peaceful Oasis in Historic St. Charles w/ 4bd 2ba

No image available

$48,860
$229
56%
425$95❌❌❌Y / Y⭐️ 5 (27)
Willow - Sleeps 13 - 4 Bedrm, 2 bath, -9 beds

No image available

$40,906
$143
75%
4230$185❌❌✅Y / Y⭐️ 4.7 (48)
Old Charm on Fifth 4B 2.5B/ 10 Guests 5min to Main

No image available

$64,460
$316
52%
432$200❌❌✅Y / Y⭐️ 5 (60)
Beautiful 5-bedroom Luxury Sweet escape!

No image available

$69,162
$260
70%
443$250❌❌❌Y / Y⭐️ 4.2 (10)
4 bedroom Oasis with Pool in Quiet Neighborhood

No image available

$52,998
$187
69%
433$250✅❌❌Y / Y⭐️ 4.5 (107)
Cole-Mayer - 7 Bed, 4 Bedrm designed for Business

No image available

$23,884
$121
45%
414$245❌❌❌Y / Y⭐️ 4.6 (47)
Saint Charles House Near Historic Downtown!

No image available

$89,045
$326
72%
443$258❌❌❌Y / Y⭐️ 4.8 (12)
4 Bedrooms and a Fire Pit; St. Charles, MO

No image available

$68,243
$226
76%
412$150❌❌✅Y / Y⭐️ 4.8 (95)
La Maison Frenchtown Retreat

No image available

$79,934
$240
91%
431$0❌❌❌Y / Y⭐️ 4.8 (45)
The Painted House

No image available

$90,146
$377
64%
432$250❌❌❌Y / Y⭐️ 5 (12)
Sharon B - Sleeps 12 - 4 bedrm - 8 Bed

No image available

$36,907
$144
67%
414$175❌❌❌Y / Y⭐️ 4.8 (62)
Caper on Kings

No image available

$63,036
$293
58%
422$150❌❌❌Y / Y⭐️ 5 (25)
Blair's Jungle House w/ Hot Tub - Game Room

No image available

$64,430
$249
68%
433$145❌✅❌Y / Y⭐️ 5 (31)
Blairs St. Peters Graffiti House - Game Room

No image available

$43,720
$134
86%
423$145❌❌✅Y / Y⭐️ 5 (34)
Family/4bd/2bth/Huge Yard/Playset/Ping-Pong/Arcade

No image available

$51,523
$151
87%
422$175❌❌❌Y / Y⭐️ 5 (54)
Relaxing quiet house in cul-de-sac w/king beds

No image available

$42,822
$150
78%
422$0✅❌❌Y / Y⭐️ 4.8 (43)
Classy + Fun 4bd/1.5bth | Patio Dining | Game Room

No image available

$34,279
$185
44%
422$150❌❌❌Y / Y⭐️ 5 (17)
Bird’s Nest Near Main, Great Area, No Cleaning $

No image available

$89,158
$348
70%
422$0❌❌❌Y / Y⭐️ 5 (9)
Sharon A - 8 Bed, Sleeps 11+

No image available

$54,224
$168
86%
415$185❌❌❌Y / Y⭐️ 5 (5)
The Lewis & Clark Hangout

No image available

$40,761
$259
43%
421$0❌❌❌Y / Y⭐️ 4 (1)
Country side Get Away

No image available

$41,175
$150
75%
423$0❌❌❌Y / N⭐️ 4.8 (9)
Beautiful 4/3 near Convention Ctr., Main St, & LU.

No image available

$54,165
$299
47%
432$215❌❌❌Y / N⭐️ 4.5 (7)
😊Centrally Located St Charles Oasis! Kids/Family

No image available

$39,796
$121
88%
4328$135✅❌✅Y / Y⭐️ 4.8 (98)
Home away from home! 4 bedroom 2.5 bath

No image available

$39,289
$151
70%
435$100❌❌❌Y / Y⭐️ 5 (77)
Elegant | Historic St. Charles | Game RM | Hot Tub

No image available

$77,074
$350
56%
422$300❌✅✅Y / Y⭐️ 5 (22)

Return Metrics

15.13% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$19,904$39,808$59,712$79,616$99,520$199,040$597,121
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$420,000$420,000$420,000$420,000$420,000$420,000$420,000
Down Payment$105,000$105,000$105,000$105,000$105,000$105,000$105,000
Property Appreciation$15,750$31,972$48,681$65,892$83,618$180,556$749,312
Total Return$560,654$596,780$633,393$670,508$708,139$904,596$1,871,434

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

15.13%

Cap Rate

10.53%

Return on Investment

31.03%

property-location

12 Huntington Pkwy Saint Charles, MO, 63301

4 bed • 3 bath • 12 guests

Est. $2,518/mo

Agent

This property is for sale!

Contact Agent

93

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

1.56

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%

Profit (Cummulative)

$19,904

$420,000

$10,750

$15,750

$0

Total Gain

$40,812

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

$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: -