BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 3835 Foundry Way, St. Louis, MO, 63110

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$23,492

Profit (Cash Flow)

-$5,002

Cash on Cash Return

-115.0%

Annual Revenue

$23,492

AirDNA projects $85/night at 72% occupancy ($22,352). Airbtics projects $96/night at 67% occupancy ($23,492). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $96 rate per night.

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

Percentiles25%50%75%90%
Revenue$16,543$23,359$34,740$42,782
Occupancy53%68%82%88%
Nightly Rate$82$90$112$129

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Historic Gem by St. Louis Uni

No image available

$18,250
$89
53%
11.51$49❌❌✅Y / Y⭐️ 4.5 (33)
Cityscape room SLU, Grand Center, CWE 1 bed 1 bath

No image available

$18,357
$90
53%
111$49❌❌✅Y / Y⭐️ 4.5 (29)
Cozy Studio in Grand Center, SLU, CWE

No image available

$22,218
$83
71%
111$49❌❌✅Y / Y⭐️ 5 (66)
Comfy Studio SLU, Fox Thtr, CWE

No image available

$17,100
$82
52%
111$49❌❌✅Y / Y⭐️ 5 (22)
Stylish 1 Bed SLU, Fox Thtr, CWE

No image available

$18,548
$88
54%
111$49❌❌✅Y / Y⭐️ 4.5 (25)
Modern 1 Bd 1 ba Apartment SLU, Grand Center, CWE

No image available

$18,216
$88
53%
111$49❌❌✅Y / Y⭐️ 5 (28)
Sleek & Central Studio by SLU

No image available

$20,167
$82
64%
111$49❌❌✅Y / Y⭐️ 5 (51)
Lion Room 1 bed SLU, Grand Center, CWE

No image available

$23,377
$89
68%
11.51$49❌❌✅Y / Y⭐️ 5 (36)
Tactful Downtown West Suite- King w/ Patio (223)

No image available

$36,893
$112
90%
1131$0✅❌❌Y / Y⭐️ 5 (82)
Welcoming Kozy King Bed w/ Patio- 4th Floor (424)

No image available

$43,323
$133
89%
1131$0✅❌❌Y / Y⭐️ 5 (73)
Chic apartment in Historic area

No image available

$17,670
$89
50%
111$49❌❌✅Y / Y⭐️ 5 (22)
Cozy Hideaway: Your Home Away!

No image available

$28,811
$96
82%
111$0❌❌❌Y / Y⭐️ 5 (114)
Charming Historic Apt near SLU - Apt C

No image available

$18,811
$90
54%
111$49❌❌✅Y / Y⭐️ 4.5 (32)
Large Boho Loft in Art District

No image available

$27,110
$94
76%
112$80❌❌❌Y / Y⭐️ 5 (90)
Modern Studio Apartment in Heart of CWE

No image available

$21,228
$64
86%
112$45❌❌❌Y / Y⭐️ 5 (193)
Modern Studio Apartment in CWE, BJ Hospital

No image available

$23,688
$75
82%
112$45❌❌❌Y / Y⭐️ 5 (180)
Ultra Prime CWE Area w/ Free Gated Parking (304)

No image available

$35,345
$111
87%
1131$0✅❌❌Y / Y⭐️ 5 (76)
Your Traveler's Paradise- Top Floor Views (522)

No image available

$42,207
$124
93%
1131$0✅❌❌Y / Y⭐️ 5 (107)
3rd Floor Views- 1st Rate Stay w/ King Bed (311)

No image available

$32,908
$111
81%
116$0✅❌❌Y / Y⭐️ 4.8 (48)
Eliot: Fully Furnished Studio Across From SLU

No image available

$24,918
$92
74%
111$0❌❌❌Y / Y⭐️ 5 (203)
Chopin: Sumptious Studio Across From SLU

No image available

$23,908
$92
71%
111$0❌❌❌Y / Y⭐️ 5 (122)
Jessie Benton Suite: Stylish Comfort Near Cortex

No image available

$23,779
$89
73%
111$0❌❌❌Y / Y⭐️ 5 (264)
1BR CWE near BJH mins STL Zoo

No image available

$14,052
$66
55%
111$40❌❌✅N / N⭐️ 4.5 (10)
Vagabond King Suite- CWE w/ Fitness Center (315)

No image available

$41,504
$135
84%
1131$0✅❌❌Y / Y⭐️ 5 (100)
Stylish 1BR CWE condo w/ parking by CozySuites!

No image available

$25,182
$129
50%
111$70❌❌❌Y / Y⭐️ 4.4 (5)
Traveler's Retreat- King Suite w/ Patio (224)

No image available

$39,293
$122
88%
1131$0✅❌❌Y / Y⭐️ 5 (60)
Lovely studio apartment with free on-site parking

No image available

$23,580
$65
91%
112$80❌❌❌N / Y⭐️ 4.8 (100)
Chouteau Apartment with Wi-Fi (pet friendly)

No image available

$16,733
$68
62%
112$75❌❌✅Y / N⭐️ 4.5 (23)
Historic Charm & Modern Elegance

No image available

$16,883
$90
47%
112$95❌❌✅Y / Y⭐️ 4.8 (20)
New Modern Apartment Centrally Located!

No image available

$27,872
$130
57%
1114$120✅❌❌Y / Y⭐️ 5 (6)
Beautiful Central West End Condo

No image available

$28,677
$97
80%
111$40❌❌✅Y / Y⭐️ 5 (57)
Abbey: Sunny Studio Next To St. Louis University

No image available

$14,548
$75
53%
111$0❌❌❌Y / Y⭐️ 4.8 (147)
Modern 1BR 1.5BA CWE condo w/ parking | CozySuites

No image available

$26,002
$120
56%
111$70❌❌❌Y / Y⭐️ 4.2 (16)
King Size- Large Street View-Traveler Suite (309)

No image available

$29,103
$112
71%
116$0✅❌❌Y / Y⭐️ 4.8 (30)
St. Louis Apartment With Rooftop Pool

No image available

$31,703
$131
65%
117$120✅❌❌Y / Y⭐️ 4.5 (7)
Luxurious Getaway in STL

No image available

$26,959
$124
57%
117$120✅❌✅Y / N⭐️ 0 (2)
Central West End STL Apt

No image available

$9,481
$74
35%
111$0✅❌✅Y / N⭐️ 0 (0)
The Signature Suite STL

No image available

$34,200
$106
88%
117$25✅❌✅Y / N⭐️ 0 (2)
Home Away From Home!

No image available

$17,408
$68
68%
113$100✅❌❌Y / Y⭐️ 5 (5)

Return Metrics

-114.97% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,001-$10,003-$15,004-$20,006-$25,007-$50,015-$150,045
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-$5,001-$10,003-$15,004-$20,006-$25,007-$50,015-$150,045

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-114.97%

Payback Period Days

0

Return on Investment

-114.97%

property-location

3835 Foundry Way St. Louis, Missouri, 63110

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

St. Louis

Guide

Zoning

Market

Guide


Laws


Market Data

$23,492

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $85/night at 72% occupancy ($22,352.93). Airbtics projects $96/night at 67% occupancy ($23,492).

Top 51% of comparables

Top 38% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$24,702

Avg annual revenue

67%

Avg occupancy rate

$96

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

$5k

$20k

$30k

$45k

Sign up to see the data on 40 all comparables

-$5,002

Profit

Revenue

$23,492

Operating Expenses

$15,054

Operating Income

$8,438

Net Effective Rent

$13,440

Profit (Cash Flow)

-$5,002

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-114.97%

Payback Period Days

0