BNBCalc.com Rental Arbitrage Analysis Report of 18 S Kingshighway Blvd, St. Louis, MO 63108, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

31.16% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

31.16%

Payback Period Days

1171

Return on Investment

31.16%

Annual Revenue

$39,435

AirDNA projects $183/night at 59% occupancy ($39,435).

User selected values for this report: 59% occupancy rate, $183 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,377

Annual Expenses

$16,527

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$889

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$329

Management & Platform Fees

$99

Platform Fee (i.e. Airbnb)

$99

Property Manager Fee

$0

property-location

18 S Kingshighway Blvd St. Louis, Missouri, 63108-1356

2 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$39,435

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

31.16%

Payback Period Days

1171