BNBCalc Short Term Rental Rental Arbitrage Analysis 1919 S Grand Blvd, St. Louis, MO, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$23,839

Profit (Cash Flow)

-$2,060

Cash on Cash Return

-47.9%

Annual Revenue

$23,839

AirDNA projects $107/night at 61% occupancy ($23,839).

BNB Calc projects a 61% occupancy rate, $107 rate per night.

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

Return Metrics

-47.89% 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)	-$2,059	-$4,119	-$6,178	-$8,238	-$10,298	-$20,596	-$61,789
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	-$2,059	-$4,119	-$6,178	-$8,238	-$10,298	-$20,596	-$61,789

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-47.89%

Payback Period Days

Return on Investment

-47.89%

1919 S Grand Blvd St. Louis, Missouri, 63110-1571

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

St. Louis

Guide

Zoning

Market

Guide

Laws

Market Data

$23,839

Annual Revenue

Projected nightly rate is $107/night at 61% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,060

Profit

Revenue

$23,839

Operating Expenses

$14,499

Operating Income

$9,340

Net Effective Rent

$11,400

Profit (Cash Flow)

-$2,060

$4,300

Cash Investment

Renos & Furnishing

$3,150

Setup Costs

$1,150

Total

$4,300

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-47.89%

Payback Period Days

Property Overview

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

Lot size:

24,400 sqft

Year built:

1925

Size:

108,957 sqft

Type:

MFR

Parking:

Heating:

YES

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Apartments (Generic)

Stories: 2

Lot size: 24,400 sqft

Building area: 108,957 sqft

Garage: No

Heating: Yes

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: H

Land Use: Residential

Parcel Number: 495000-01300

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $938,210

County Est. Land Value: -

Assessed Land Value: $27,820

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
09/16/19	$8,383,000	0%	Meru One Llc

Ownership

Name: Meru One Llc

Owner Occupied: No

Owner Mailing Address: 4501 Laclede Ave, Saint Louis, Mo 63108

Years Owned: 43

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No