BNBCalc Short Term Rental Investment Analysis 2 Planters Dr, Olivette, MO, 63132

4 bed • 3 bath • 1 guests • $200,000

BNB

Calc

Annual Revenue

$72,727

Profit (Cash Flow)

$47,613

Cap Rate

24.8%

Annual Revenue

$72,727

AirDNA projects $148/night at 57% occupancy ($30,811). Airbtics projects $228/night at 62% occupancy ($51,630). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 76% occupancy rate, $262 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,892	$54,204	$75,465	$100,456
Occupancy	51%	64%	76%	83%
Nightly Rate	$173	$225	$262	$318

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Olivette cozy house	$49,146	$176	74%	4	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (92)
St. Louis 4 bedroom house by Mercy and BJC	$56,274	$224	68%	4	2.5	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (88)
4bed w/ Large Basement in Great Safe Location!	$69,843	$243	76%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (61)
Historic Brick Home by Forest Park/Wash U.	$44,674	$299	40%	4	3.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (190)
Cheerful & Fun Family Friendly 4BR in St. Louis	$46,427	$248	51%	4	2.5	2	$135	✅	❌	❌	Y / Y	⭐️ 5 (93)
Close 2 Forest Park \| Fenced Yard for Pets \| Food,	$36,672	$163	55%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (84)
Spacious 4Bedroom Family House.	$43,773	$277	41%	4	2.5	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (15)
St. Louis Home away from Home!	$61,497	$174	96%	4	2.5	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (82)
Family-Friendly home steps from the Zoo	$41,719	$180	59%	4	2.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (97)
St Louis Vacation Rental 4 Mi to Airport!	$58,235	$256	58%	4	2.5	3	$258	✅	❌	❌	Y / Y	⭐️ 4.5 (27)
Forest Park 4BR/3BA \| 1st Fl Master / ABODEbucks	$30,499	$108	68%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (50)
Huge yard - 10 min walk to shops & restaurants	$73,449	$260	76%	4	2	2	$110	❌	✅	✅	Y / Y	⭐️ 5 (67)
Large U. City Apt 4 BR, 2 Bath, Pool, near Wash U.	$79,334	$274	79%	4	2	2	$25	✅	❌	❌	Y / Y	⭐️ 5 (110)
South City Charm	$47,235	$240	53%	4	2.5	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (96)
Heated Pool & Hot Tub! 5 miles from Downtown!	$70,773	$231	83%	4	2.5	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (121)
Pet-Friendly St Louis Home w/ Grill & Backyard	$56,731	$234	58%	4	2.5	2	$207	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Spacious Townhome \| Cardinal Vacation Homes	$31,038	$161	50%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
Cozy and Spacious Home \| King Bed \|Lindenwood Park	$50,935	$247	55%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (87)
4 bedroom spacious oasis with game room, sleeps 11	$29,480	$103	73%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (163)
ParkingKingA/CFull KitchenBackyardW/D*BBQ	$40,849	$269	41%	4	2	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (27)
Spacious home with entertainment room and hot tub	$61,525	$263	60%	4	2.5	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (56)
4456: Blue Door Bungalow by JZ Vacation Rentals	$29,088	$163	46%	4	2	1	$204	❌	❌	✅	Y / Y	⭐️ 5 (33)
Forest Park Family House w/Garage Parking	$41,540	$133	83%	4	3.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (54)
The Hill \| 4 Bed 2 Bath \| Beautiful Private Home	$41,523	$173	62%	4	2	2	$170	✅	❌	❌	Y / Y	⭐️ 5 (63)
4BR/2BA Centrally Located Safe Neighborhood	$68,920	$226	77%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (149)
Cozy 4 Bedroom Family Home in Great Location!	$40,864	$166	66%	4	2	4	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Family Suite, Steps From the Chase.	$26,946	$224	32%	4	1	1	$119	❌	❌	✅	Y / Y	⭐️ 5 (124)
TWO Stylish Spacious 2BR Apt CozySuites w/parking!	$106,698	$354	79%	4	2	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (1)
Contemporary Clayton 4BR Home - Fully Furnished	$57,259	$425	33%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (7)
Central Location/Mins-Zoo/Safe Area/Kid Friendly	$70,163	$213	86%	4	2	2	$179	✅	❌	❌	Y / Y	⭐️ 5 (55)
Metropolitan Escape I JZ Vacation Rentals	$51,274	$262	51%	4	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
Luxury Home in University City	$56,454	$196	75%	4	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (24)
Home away from home! 4 bedroom 2.5 bath	$38,050	$150	68%	4	2.5	7	$100	❌	❌	❌	Y / Y	⭐️ 5 (79)
4BR/2BA Mod Home w/ Private Heated In-Ground Pool	$57,441	$345	44%	4	2	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (68)
Blair's Amazing House Sleeps 10 - 5 Beds - 2 Bath	$59,119	$220	72%	4	2	3	$95	❌	❌	✅	Y / Y	⭐️ 5 (32)
Cheerful 4bd/3 ba House spacious kitchen, sleeps12	$57,070	$199	78%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
Checkerboard Charm-St. Louis, MO	$63,191	$194	88%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (58)
4BD Central to STL & St. Charles	$40,890	$147	76%	4	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Newly renovated, spacious home in University Hills	$77,925	$315	63%	4	3	3	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (4)

Return Metrics

83.89% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$47,612	$95,225	$142,838	$190,451	$238,064	$476,128	$1,428,384
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$253,612	$307,405	$361,383	$415,553	$469,918	$744,911	$1,913,837

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

83.89%

Cap Rate

24.79%

Return on Investment

97.93%

2 Planters Dr Olivette, Missouri, 63132

4 bed • 3 bath • 1 guests

Purchase Price

Est. $959/mo

Inquire about this property

Contact Agent

406

Airbnb Investor Score

$36,101

Annual Profit

24.8%

Cap Rate

83.9%

Cash on Cash

$72,727

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $148/night at 57% occupancy.Projected nightly rate is $228/night at 62% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$52,499

Avg annual revenue

62%

Avg occupancy rate

$228

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

$55k

$80k

$110k

$47,613

Profit

Revenue

$72,727

Operating Expenses

$23,135

Operating Income

$49,593

Mortgage & Taxes

$1,980

Profit (Cash Flow)

$47,613

$50,750

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$10,750

Total

$50,750

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

83.89%

Cap Rate

24.79%

Return on Investment

97.93%

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

$9,492

Deductible property tax

$1,980

Your total deduction

-$14,804

Your adjusted annual income

$150,000 - -$14,804 = $164,804

Taxes on $164,804 (30%)

$49,441

Your old tax bill

$45,000

Your new tax bill

$49,441

Estimated tax savings

-$4,441

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com