BNBCalc Short Term Rental Cohost Analysis 1709 Washington Avenue, St. Louis, MO

2 bed • 2 bath • 8 guests • $1,500

BNB

Calc

Owner income

$20,602

Per year

This Airbnb could earn an additional

$773

Per month vs a Long-Term Rental

Annual Revenue range

$25,960 - $65,764

Annual Revenue

$29,431

AirDNA projects $187/night at 52% occupancy ($35,516). Airbtics projects $158/night at 51% occupancy ($29,431). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 51% occupancy rate, $158 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,392	$25,960	$48,504	$65,764
Occupancy	38%	52%	64%	72%
Nightly Rate	$112	$128	$198	$240

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
☆Gorgeous Downtown Loft☆Walk to Busch Stadium☆	$33,226	$236	36%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (19)
~ Sky Loft \| Rooftop Patio \| Balcony \| Parking	$43,536	$119	96%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (173)
❤Amazing Downtown Loft ✔ Parking ✔King Bed ✔ View	$32,599	$114	76%	2	1	3	$98	❌	❌	✅	Y / Y	⭐️ 5 (296)
Downtown City Museum 2-Bedroom Loft w/ King Bed	$30,058	$115	68%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (138)
Luxurious and Open Downtown Loft Mins to The Arch	$43,659	$198	58%	2	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (96)
Checks All Boxes! Cozy 2 bed/2 bath St Louis Loft	$33,716	$114	79%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (230)
Walk to City Museum & Convention/Events*DWTN Loft	$30,269	$129	59%	2	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (35)
Book Your Sports EscapeTheater TVWalk to Games	$30,197	$128	58%	2	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (79)
Relaxing Downtown Loft*Walk to Conventions/Games	$25,812	$144	44%	2	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Luxurious 2BR Downtown Apartment w/ Large Soak Tub	$40,264	$229	45%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (36)
❤Soaring Downtown Loft ✔ Parking ✔King bed ✔ View	$28,822	$120	64%	2	1	3	$97	❌	❌	✅	Y / Y	⭐️ 5 (168)
Staycation City Loft Free Gated Parking	$27,984	$124	59%	2	2	2	$85	✅	❌	✅	Y / Y	⭐️ 4.7 (50)
☆Gorgeous Downtown Loft☆Walk to Busch Stadium☆	$38,487	$240	41%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (19)
Jaw Dropping New York Experience 2 Bedroom	$28,451	$102	72%	2	2	2	$130	✅	❌	❌	Y / Y	⭐️ 4.8 (109)
Fanatics Favorite! View Games on Theater Screen TV	$24,309	$157	38%	2	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (72)
Stay in Style! Downtown Loft*Walk to City Museum	$23,427	$126	47%	2	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (21)
Luxurious Downtown Loft with Amazing Views	$35,417	$213	43%	2	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (73)
TheLotusFlower! FREE GatedParking	$33,115	$174	52%	2	1	1	$0	✅	❌	✅	Y / Y	⭐️ 3 (3)
Downtown 2 BR loft w/King Bed & City Museum View	$32,277	$109	79%	2	1	2	$98	❌	❌	✅	Y / Y	⭐️ 5 (79)
Free Parking/2bdrm/near Busch stadium/rooftop	$31,908	$182	47%	2	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (79)
Luxury Loft Downtown STL	$25,239	$99	64%	2	2	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (72)
Guest Favorite! Downtown Loft w/City Museum View	$31,301	$136	59%	2	2	30	$200	❌	❌	✅	Y / Y	⭐️ 5 (78)
City View Clubhouse	$16,650	$74	52%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Nice downtown retreat	$29,206	$210	38%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (34)
Urban Loft FreeParking&Waffles	$27,309	$109	65%	2	1	1	$95	✅	❌	✅	Y / Y	⭐️ 3.5 (16)
CozySuites Gorgeous 2BR penthouse w/ Skyline view	$37,050	$154	59%	2	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
✰Vogue Loft - wlk to City Mu, CvtnCtr & Aquarium	$78,912	$423	50%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.6 (103)
Upscale Loft close to City museum downtown	$30,356	$249	32%	2	1	1	$75	✅	❌	❌	Y / Y	⭐️ 4.6 (61)
StaySTLExtended Stays2BR LoftPetsW/D*Parking	$30,919	$264	32%	2	2	30	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
2BR \| W&D \| Union Station\|STL DT	$10,693	$79	33%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
CozySuites \| Stunning 2BR penthouse \| Skyline view	$51,224	$200	64%	2	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
2br Spacious w/W&D-Downtown, STL	$16,703	$117	39%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
60+ Day Stay at 2bd/2bath at the Elder Shirts Loft	$19,219	$89	59%	2	2	60	$150	❌	❌	❌	Y / Y	⭐️ 0 (2)
2Br Amazing Bright Loft W/D Downtown Busch STL	$30,151	$117	65%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4 (4)
Free Parking. Walk to Busch Stadium & City Museum	$40,484	$158	70%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (22)

1709 Washington Ave St. Louis, Missouri, 63103

2 bed • 2 bath • 8 guests

Inquire about this property

Contact Agent

St. Louis

Guide

Zoning

Market

Guide

Laws

Market Data

$29,431

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $187/night at 52% occupancy.Projected nightly rate is $158/night at 51% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$29,937

Avg annual revenue

51%

Avg occupancy rate

$158

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

$30k

$55k

$80k

$5,886

Profit

Revenue

$29,431

Cleaning

$4,743

Cohost commission

$5,886

Owner payout

$20,602

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

1904

Size:

2,000 sqft

Type:

CONDO

Parking:

Heating:

Natural Gas, Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: -

Building area: 2,000 sqft

Garage: No

Heating: Natural gas, forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: Off Street

Amenities: Dishwasher, Dryer, Microwave, Oven, Range, Refrigerator, Washer

Price per square foot: $0

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Jefferson Elementary School with 4/10 star rating
Middle School: Yeatman-Liddell Middle School with 1/10 star rating
High School: Vashon High School with 1/10 star rating