BNBCalc Short Term Rental Rental Arbitrage Analysis 300 N Tucker Blvd, St. Louis, MO, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$26,075

Profit (Cash Flow)

-$2,815

Cash on Cash Return

-50.9%

Annual Revenue

$26,075

AirDNA projects $121/night at 59% occupancy ($26,074).

BNB Calc projects a 59% occupancy rate, $121 rate per night.

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

Return Metrics

-50.94% 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)	-$2,814	-$5,629	-$8,444	-$11,259	-$14,074	-$28,149	-$84,448
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	-$2,814	-$5,629	-$8,444	-$11,259	-$14,074	-$28,149	-$84,448

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-50.94%

Payback Period Days

Return on Investment

-50.94%

300 N Tucker Blvd St. Louis, Missouri, 63101-1914

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$19,374

Zestimate

St. Louis

Guide

Zoning

Market

Guide

Laws

Market Data

$26,075

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,815

Profit

Revenue

$26,075

Operating Expenses

$14,790

Operating Income

$11,285

Net Effective Rent

$14,100

Profit (Cash Flow)

-$2,815

$5,525

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,275

Total

$5,525

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-50.94%

Payback Period Days