BNBCalc Short Term Rental Rental Arbitrage Analysis 1919 S Grand Blvd, St. Louis, MO, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$22,280

Profit (Cash Flow)

-$3,117

Cash on Cash Return

-77.4%

Annual Revenue

$22,280

AirDNA projects $100/night at 61% occupancy ($22,279).

BNB Calc projects a 61% occupancy rate, $100 rate per night.

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

Return Metrics

-77.42% 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)	-$3,116	-$6,233	-$9,349	-$12,466	-$15,582	-$31,165	-$93,495
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	-$3,116	-$6,233	-$9,349	-$12,466	-$15,582	-$31,165	-$93,495

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-77.42%

Payback Period Days

Return on Investment

-77.42%

1919 S Grand Blvd St. Louis, Missouri, 63110-1571

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

St. Louis

Guide

Zoning

Market

Guide

Laws

Market Data

$22,280

Annual Revenue

Projected nightly rate is $100/night at 61% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,117

Profit

Revenue

$22,280

Operating Expenses

$14,296

Operating Income

$7,983

Net Effective Rent

$11,100

Profit (Cash Flow)

-$3,117

$4,025

Cash Investment

Renos & Furnishing

$3,000

Setup Costs

$1,025

Total

$4,025

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-77.42%

Payback Period Days