BNBCalc Short Term Rental Rental Arbitrage Analysis 3230 Oregon Ave 1f, St. Louis, MO, 63118

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$20,571

Profit (Cash Flow)

-$7,904

Cash on Cash Return

-181.7%

Annual Revenue

$20,571

AirDNA projects $85/night at 72% occupancy ($22,352). Airbtics projects $88/night at 64% occupancy ($20,570). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 64% occupancy rate, $88 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,787	$20,482	$30,803	$39,500
Occupancy	56%	64%	79%	90%
Nightly Rate	$68	$82	$101	$114

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Benton Park Loft + Office / ABODEbucks	$27,726	$97	76%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
The Gallery-Apartment @ Apartment-Gallery!	$15,560	$70	58%	1	1	1	$20	❌	❌	✅	Y / Y	⭐️ 4.7 (195)
Bungalow 1/2 block from Historic Cherokee St	$34,854	$96	98%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 4.9 (150)
Benton Park Apartment with Views!	$18,845	$103	46%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (31)
Tiny Cozy Cottage in a Big City/Private Parking	$26,202	$71	97%	1	1	1	$32	❌	❌	✅	N / Y	⭐️ 5 (1270)
Bright, airy 2nd floor, central spot, pets welcome	$21,692	$71	79%	1	1	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (71)
Cozy 1BR Apartment the "Ferner Flatette"	$22,446	$63	95%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (179)
The 1904 WORLD’S FAIR RETREAT	$21,092	$66	81%	1	1	1	$39	❌	❌	❌	Y / Y	⭐️ 5 (465)
6 minutes to Downtown-2 blocks to Cherokee St 61A	$17,298	$67	64%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 5 (102)
Renovated Loft Near Soulard and Downtown	$25,948	$114	59%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (262)
The Cozy Den Atop Benton Park	$18,766	$65	72%	1	1	2	$74	❌	❌	❌	N / Y	⭐️ 5 (101)
First floor cozy, central spot, pets welcome	$21,182	$76	72%	1	1	1	$35	❌	❌	✅	Y / Y	⭐️ 5 (57)
Spacious One Bedroom Apartment	$14,640	$102	36%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (52)
6 minutes to Downtown-2 blocks to Cherokee St 63C	$17,535	$68	63%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 5 (141)
6 minutes to Downtown-2 blocks to Cherokee St 65C	$18,903	$79	60%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 5 (127)
St. Louis Style Cottage	$35,087	$101	88%	1	1	1	$75	❌	❌	✅	N / Y	⭐️ 5 (130)
City Sanctuary	$30,613	$123	68%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (83)
Historic Elegance in the Heart of St. Louis City!	$19,044	$73	67%	1	1	1	$20	❌	❌	❌	Y / Y	⭐️ 5 (899)
6 minutes to Downtown-2 blocks to Cherokee St 61B	$14,945	$66	55%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 5 (248)
Historic Benton Park Completely Redone Apartment	$20,546	$92	59%	1	1	7	$75	❌	❌	✅	Y / Y	⭐️ 5 (201)
6 minutes to Downtown-2 blocks to Cherokee St 61C	$15,203	$65	56%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 5 (132)
1-Bedroom Urban Oasis in St. Louis	$17,938	$73	63%	1	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (25)
65A6 minutes to Downtown-2 blocks to Cherokee St	$16,133	$67	58%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 5 (96)
Gorgeous Park View Apartment!	$22,705	$104	56%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (38)
Steps to TG Park+Grand \| Free PK+WD+Pet Friendly	$27,651	$81	88%	1	1	1	$79	❌	❌	✅	Y / Y	⭐️ 4.5 (70)
Unique Spacious RETRO Art Deco APT Historic Lemp	$16,517	$101	42%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (147)
6 minutes to Downtown-2 blocks to Cherokee St 63B	$15,595	$68	56%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 5 (187)
Cozy and Historical Home in Benton Park	$33,609	$99	92%	1	1	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (114)
Cherokee Street, King Suite, Fiber WiFi, Laundry	$33,118	$116	71%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (95)
Créme Brûlée	$15,230	$84	44%	1	1	2	$85	❌	❌	❌	N / N	⭐️ 4.5 (20)
The DollHouse on Provenchere	$27,931	$102	68%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (35)
Charming Tower Grove Flat-Steps to T.G Park+Grand	$25,540	$76	85%	1	1	1	$79	❌	❌	✅	Y / Y	⭐️ 5 (141)
Luxurious 1- bedroom Entire unit in Soulard	$22,930	$84	64%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.7 (118)
Magnanimous King-Bedroom near Major Hospitals (3W)	$32,281	$98	90%	1	1	31	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
2nd fl apt near SLU with free day Garden tkts	$9,487	$32	81%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (143)
6 minutes to Downtown-2 blocks to Cherokee St 65B	$18,642	$68	67%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 5 (151)
Le Petit Vert	$18,751	$84	58%	1	1	2	$85	❌	❌	❌	N / Y	⭐️ 4.5 (32)

Return Metrics

-181.69% 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)	-$7,903	-$15,807	-$23,710	-$31,614	-$39,518	-$79,036	-$237,108
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	-$7,903	-$15,807	-$23,710	-$31,614	-$39,518	-$79,036	-$237,108

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-181.69%

Payback Period Days

Return on Investment

-181.69%

3230 Oregon Ave St. Louis, Missouri, 63118

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

St. Louis

Guide

Zoning

Market

Guide

Laws

Market Data

$20,571

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $85/night at 72% occupancy ($22,352.93). Airbtics projects $88/night at 64% occupancy ($20,570).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$21,165

Avg annual revenue

64%

Avg occupancy rate

$88

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$15k

$25k

$35k

-$7,904

Profit

Revenue

$20,571

Operating Expenses

$14,674

Operating Income

$5,896

Net Effective Rent

$13,800

Profit (Cash Flow)

-$7,904

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-181.69%

Payback Period Days