1330 Dolman St St. Louis, Missouri

1 bed • 1 bath • 4 guests

Monthly Rent

$28,216

Median of 25 comps selected by bryson, creator of this analysis.

$5k

$15k

$30k

$45k


Bed and Breakfast w/Recreation Center and Bikes	$42,133	$21,001	$189	60.9%	1	2	10	3	1	$100	❌	❌	✅	Yes / Yes	❌	⭐️ 4.95 (60)	Profile
Soulard Pop O’ Color – Eclectic Urban Gem	$36,754	$23,615	$165	61.1%	1	3	13	2	1	$85	❌	❌	❌	Yes / Yes	❌	⭐️ 4.97 (158)	Profile
Modern Soulard Loft w/ Cozy Firepit Patio	$34,615	$18,264	$179	53.1%	1	2	19	1	1	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 4.69 (35)	Profile
The Loft on 11th	$33,884	$21,001	$131	71%	1	4	34	1	1	$65	❌	❌	❌	Yes / Yes	❌	⭐️ 4.89 (391)	Profile
The BoHo Bungalow in Soulard	$33,764	$22,760	$129	71.9%	1	4	25	1	1	$70	❌	❌	❌	Yes / Yes	❌	⭐️ 4.81 (259)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$2,842/mo

Avg profit / month

-$491/mo

Best profit month

Jul $464

Revenue

$28,216

Operating Expenses

$15,810

Operating Income

$12,406

Net Effective Rent

$18,300

Profit (Cash Flow)

-$5,894

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Revenue Appreciation

Cash on Cash Return

-135.48%

Payback Period Days