BNBCalc Short Term Rental Rental Arbitrage Analysis 1531 Washington Ave, St. Louis, MO, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$29,913

Profit (Cash Flow)

-$4,575

Cash on Cash Return

-97.3%

Annual Revenue

$29,913

AirDNA projects $130/night at 63% occupancy ($29,913).

BNB Calc projects a 63% occupancy rate, $130 rate per night.

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

Return Metrics

-97.34% 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)	-$4,575	-$9,150	-$13,725	-$18,301	-$22,876	-$45,752	-$137,258
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	-$4,575	-$9,150	-$13,725	-$18,301	-$22,876	-$45,752	-$137,258

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-97.34%

Payback Period Days

Return on Investment

-97.34%

1531 Washington Ave St. Louis, Missouri, 63103-1803

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

St. Louis

Guide

Zoning

Market

Guide

Laws

Market Data

$29,913

Annual Revenue

AirDNA projects $130/night at 63% occupancy ($29,913.48).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,575

Profit

Revenue

$29,913

Operating Expenses

$15,289

Operating Income

$14,625

Net Effective Rent

$19,200

Profit (Cash Flow)

-$4,575

$4,700

Cash Investment

Renos & Furnishing

$3,000

Setup Costs

$1,700

Total

$4,700

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-97.34%

Payback Period Days