BNBCalc Short Term Rental Investment Analysis 611 N Buchanan St, Edwardsville, IL 62025

3 bed • 2 bath • 9 guests • $238,000

BNB

Calc

Annual Revenue

$48,052

Profit (Cash Flow)

$12,070

Cap Rate

11.8%

Annual Revenue

$48,052

AirDNA projects $253/night at 52% occupancy ($48,051). Airbtics projects $204/night at 48% occupancy ($35,764). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 52% occupancy rate, $253 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,448	$37,438	$54,398	$76,703
Occupancy	41%	48%	58%	62%
Nightly Rate	$149	$190	$232	$312

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fun &Walkable Area, Sleeps 9, Private Parking&Yard	$45,292	$240	48%	3	3	1	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (332)
Large SoulardHome free game shuttles, walk to bars	$62,645	$296	55%	3	3	2	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (216)
Trendy + Spacious Shaw Duplex	$22,669	$84	55%	3	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (650)
Luxuriously renovated house fit for royalty!	$32,349	$225	34%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
☆Charming 3BR Historic/Renovate☆Near Downtown/Park	$21,199	$120	39%	3	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Fully equipped 3bed 1bath home quiet neighborhood	$17,130	$117	34%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Family-Friendly Oasis near Everything / ABODEbucks	$33,893	$190	44%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Large Home in Heart of Soulard- close to Downtown!	$52,703	$449	31%	3	4	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (81)
Modern Townhouse, Perfect STL Stay	$49,750	$210	58%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Eclectic City Home - Close to Downtown	$26,563	$146	46%	3	1	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (31)
Modern & Stylish 3-Story Home w/ View of the Arch	$74,818	$324	59%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
Cozy & Comfortable 3BR* Hot Tub *Near Downtown STL	$41,670	$152	64%	3	3	1	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (5)
3BR Townhouse w/ Private Yard mins from Everything	$40,124	$153	65%	3	3	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (115)
Eclectic, Vibrant, Massive Gem right off the Park!	$40,964	$161	58%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (77)
Vibrant Downtown Escape \| Right Side \| JZ Vacation	$38,403	$206	44%	3	3	2	$208	❌	❌	❌	Y / Y	⭐️ 4.5 (43)

Return Metrics

19.08% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,070	$24,140	$36,210	$48,280	$60,350	$120,700	$362,102
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,338	$4,820	$7,455	$10,253	$13,224	$31,062	$190,400
Down Payment	$47,600	$47,600	$47,600	$47,600	$47,600	$47,600	$47,600
Property Appreciation	$7,140	$14,494	$22,069	$29,871	$37,907	$81,852	$339,688
Total Return	$69,148	$91,054	$113,335	$136,005	$159,082	$281,215	$939,790

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.08%

Cap Rate

11.81%

Return on Investment

34.07%

611 N Buchanan St Edwardsville, IL, 62025

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,142/mo

This property is for sale!

Contact Agent

115

Airbnb Investor Score

$12,070

Annual Profit

11.8%

Cap Rate

19.1%

Cash on Cash

$48,052

Annual Revenue

BNBCalc predicts this property will get $204 per night with 48% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

15 Airbnb Comparables

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

$40,011

Avg annual revenue

48%

Avg occupancy rate

$204

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

$15k

$35k

$55k

$75k

$12,070

Profit

Revenue

$48,052

Operating Expenses

$19,927

Operating Income

$28,125

Mortgage & Taxes

$16,055

Profit (Cash Flow)

$12,070

$63,240

Cash Investment

Down Payment

$47,600

Renos & Furnishing

$8,500

Closing Costs

$7,140

Total

$63,240

DSCR Ratio

Strong

1.75

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.08%

Cap Rate

11.81%

Return on Investment

34.07%

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

$11,296

Deductible property tax

$2,356

Your total deduction

$12,681

Your adjusted annual income

$150,000 - $12,681 = $137,319

Taxes on $137,319 (30%)

$41,196

Your old tax bill

$45,000

Your new tax bill

$41,196

Estimated tax savings

$3,804

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

Property Overview

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

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

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: -