BNBCalc.com Rental Arbitrage Analysis Report of 3845 Utah St, St. Louis, MO 63116, USA

2 bed • 1 bath • 5 guests • $2,095

BNB

Calc

Return Metrics

-96.92% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-96.92%

Payback Period Days

0

Return on Investment

-96.92%

Annual Revenue

$33,281

AirDNA projects $136/night at 67% occupancy ($33,281).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,361

Annual Expenses

$16,327

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$837

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$277

Management & Platform Fees

$83

Platform Fee (i.e. Airbnb)

$83

Property Manager Fee

$0

3845 Utah St St. Louis, Missouri, 63116

2 bed • 1 bath • 5 guests • $2,095

Annual Revenue

$33,281

Profit (Cash Flow)

-$8,186

No payback period

Cash on Cash Return

-96.9%

Annual Revenue

$33,281

AirDNA projects $136/night at 67% occupancy ($33,281)

Occupancy Rate

Avg Daily Rate

Return Metrics

-96.92% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-96.92%

Payback Period Days

0