BNBCalc Short Term Rental Rental Arbitrage Analysis W Pine Blvd, St. Louis, MO 63108, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Report by:

hello@pleasantstayinn.com

Annual Revenue

$32,342

Profit (Cash Flow)

-$1,262

Cash on Cash Return

-15.6%

Annual Revenue

$32,342

AirDNA projects $161/night at 55% occupancy ($32,342).

BNB Calc projects a 55.00000000000001% occupancy rate, $161 rate per night.

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

Return Metrics

-15.58% 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)	-$1,262	-$2,524	-$3,786	-$5,048	-$6,310	-$12,621	-$37,864
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	-$1,262	-$2,524	-$3,786	-$5,048	-$6,310	-$12,621	-$37,864

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.58%

Payback Period Days

Return on Investment

-15.58%

W Pine Blvd St. Louis, Missouri, 63108

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

St. Louis

Guide

Zoning

Market

Guide

Laws

Market Data

$32,342

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,262

Profit

Revenue

$32,342

Operating Expenses

$15,605

Operating Income

$16,738

Net Effective Rent

$18,000

Profit (Cash Flow)

-$1,262

$8,100

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,600

Total

$8,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-15.58%

Payback Period Days