BNBCalc Short Term Rental Rental Arbitrage Analysis 1515 S 7th St, St. Louis, MO, 63104

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$24,216

Profit (Cash Flow)

-$9,004

Cash on Cash Return

-207.0%

Annual Revenue

$24,216

AirDNA projects $120/night at 56% occupancy ($24,544). Airbtics projects $102/night at 65% occupancy ($24,215). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 65% occupancy rate, $102 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,756	$26,207	$36,239	$41,242
Occupancy	51%	70%	80%	84%
Nightly Rate	$89	$96	$114	$122

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Orange Maple Blossom - Designer Soulard Apt.	$34,400	$112	78%	1	2	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (89)
Dwell 912 B&B- Modern Guest House Downtown-Soulard	$20,761	$115	48%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 4.9 (451)
Stellar Studio - celestial themed	$18,776	$114	45%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
⚜Historic Haven⚜Convenient Location⚜Modern Chic⚜	$24,816	$174	37%	1	2	3	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Near City Garden Garage Parking Gym W&D	$25,453	$101	66%	1	1	2	$40	✅	❌	✅	Y / Y	⭐️ 4.6 (34)
Short walk to Busch Stadium or Soulard	$20,962	$75	70%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (498)
Historic 1 Br 2 blks from Soulard close to Busch.	$18,307	$82	61%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (555)
Casa Quetzal in Soulard - 1 bedroom, downtown 5min	$28,270	$84	82%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (144)
Modern Condo in Center of Soulard— Walk score 87	$26,288	$79	81%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.9 (574)
Cozy Chic home in the heart of Soulard	$32,372	$126	62%	1	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (140)
The Dackel - Townhouse in Historic Soulard	$33,535	$114	76%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
Soulard Lion	$19,715	$120	43%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.9 (84)
This Must Be The Place \| Soulard	$40,583	$100	99%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (195)
The Soulard Lodge \| The Mountains Can Wait	$27,570	$88	74%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (247)
Soulard Pop O' Color - Walkable Boho-Modern Loft	$37,552	$114	83%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (70)
Soulard Base Hit!	$16,157	$79	52%	1	1	1	$25	❌	❌	✅	Y / Y	⭐️ 5 (716)
Soulard 1 bedroom Allen Ave Sleeps 4	$16,620	$84	49%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
The PS Carriage House: Spa Tub + Walk Everywhere!	$32,950	$118	71%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (76)
Casa Tikal in Soulard - 1 bedroom, downtown 5 min	$24,937	$83	73%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (201)
Orange Crush	$18,679	$91	51%	1	1	1	$35	❌	❌	✅	Y / Y	⭐️ 4.8 (135)
5-Star Suite \| Central Location ~5 mins to DT STL	$30,690	$95	84%	1	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Epic location in Soulard!	$24,828	$93	70%	1	1	3	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (28)
Revived LF Square 1BR with Rooftop by Zencity	$18,946	$90	51%	1	1	1	$52	❌	❌	❌	Y / Y	⭐️ 4.2 (68)
5-Star Spacious Suite Central 5 mins to downtown	$27,558	$75	84%	1	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (111)
The Soulard Speakeasy - Historic City Charm	$33,878	$124	68%	1	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (137)
Velvet Room - Soulard Historic District	$32,273	$106	80%	1	1	3	$55	❌	❌	❌	Y / Y	⭐️ 4.8 (115)
Near City Garden Garage Parking	$14,317	$96	38%	1	1	1	$40	✅	✅	✅	Y / Y	⭐️ 4.8 (16)
Chill Soulard Condo Across from Duke's	$31,956	$91	82%	1	1	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (72)
The Soulard Cottage \| There Is Only One	$37,877	$101	94%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (336)
Charming 1bd Apt \| Soulard \| Busch Stadium \| 2021	$24,955	$86	75%	1	1	2	$85	❌	❌	✅	Y / N	⭐️ 4.5 (74)
Historic Cottage in Soulard	$20,760	$112	46%	1	1	3	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (436)
Revived LF Square 1BR with Rooftop by Zencity	$24,149	$90	68%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.4 (112)
Luxe LF Square 1BR with City View & Rooftop	$32,122	$97	81%	1	1	1	$52	❌	❌	❌	Y / Y	⭐️ 4.5 (150)
Luxe LF Square 1BR with Rooftop by Zencity	$28,632	$94	78%	1	1	1	$46	❌	❌	❌	Y / Y	⭐️ 4.5 (98)
Luxe LF Square 1BR with City View & Rooftop	$36,357	$100	92%	1	1	1	$46	❌	❌	❌	Y / Y	⭐️ 4.7 (143)
Mins to DT, Ballprk, Arch \| Free PK + WD \| Zencity	$25,265	$95	66%	1	1	2	$46	❌	✅	✅	Y / Y	⭐️ 4.4 (74)
Mins to DT, Ballprk, Arch \| Free PK + WD \| Zencity	$22,266	$92	60%	1	1	2	$52	❌	✅	✅	Y / Y	⭐️ 4.5 (117)
Mins to DT, Ballprk, Arch \| Free PK + WD \| Zencity	$26,665	$99	70%	1	1	2	$52	❌	✅	✅	Y / Y	⭐️ 4.5 (125)

Return Metrics

-206.99% 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)	-$9,004	-$18,008	-$27,013	-$36,017	-$45,021	-$90,043	-$270,130
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	-$9,004	-$18,008	-$27,013	-$36,017	-$45,021	-$90,043	-$270,130

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-206.99%

Payback Period Days

Return on Investment

-206.99%

1515 S 7th St St. Louis, Missouri, 63104

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,800

Zestimate

St. Louis

Guide

Zoning

Market

Guide

Laws

Market Data

$24,216

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $120/night at 56% occupancy.Projected nightly rate is $102/night at 65% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$25,945

Avg annual revenue

65%

Avg occupancy rate

$102

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

$20k

$30k

$40k

-$9,004

Profit

Revenue

$24,216

Operating Expenses

$15,148

Operating Income

$9,068

Net Effective Rent

$18,072

Profit (Cash Flow)

-$9,004

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-206.99%

Payback Period Days