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

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$48,943

Profit (Cash Flow)

$15,580

Cash on Cash Return

203.7%

Annual Revenue

$48,943

AirDNA projects $199/night at 67% occupancy ($48,697).

BNB Calc projects a 67% occupancy rate, $200 rate per night.

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

Return Metrics

203.66% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,580	$31,160	$46,740	$62,320	$77,900	$155,801	$467,404
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	$15,580	$31,160	$46,740	$62,320	$77,900	$155,801	$467,404

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

203.66%

Payback Period Days

179

Return on Investment

203.66%

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

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

St. Louis

Guide

Zoning

Market

Guide

Laws

Market Data

$48,943

Annual Revenue

Projected nightly rate is $199/night at 67% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,580

Profit

Revenue

$48,943

Operating Expenses

$17,763

Operating Income

$31,180

Net Effective Rent

$15,600

Profit (Cash Flow)

$15,580

$7,650

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,400

Total

$7,650

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

203.66%

Payback Period Days

179