Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 4203 Swan Ave, St. Louis, MO 63110, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$34,260

Profit (Cash Flow)

$6,406

Cash on Cash Return

84.3%

Annual Revenue

$34,260

AirDNA projects $140/night at 67% occupancy ($34,259).

BNB Calc projects a 67% occupancy rate, $140 rate per night.

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

Return Metrics

84.29% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$6,406$12,812$19,218$25,624$32,030$64,061$192,183
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$6,406$12,812$19,218$25,624$32,030$64,061$192,183

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

84.29%

Payback Period Days

433

Return on Investment

84.29%

property-location

4203 Swan Ave St. Louis, Missouri, 63110-3846

2 bed • 2 bath • 4 guests

Agent

Inquire about this property

Contact Agent

St. Louis

Guide

Zoning

Market

Guide


Laws


Market Data

$34,260

Annual Revenue


AirDNA projects $140/night at 67% occupancy ($34,259.88).

Top 101% of comparables

Top 101% of comparables

$6,406

Profit

Revenue

$34,260

Operating Expenses

$15,854

Operating Income

$18,406

Net Effective Rent

$12,000

Profit (Cash Flow)

$6,406

$7,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,100

Total

$7,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

84.29%

Payback Period Days

433