BNBCalc Short Term Rental Rental Arbitrage Analysis 3865 Mcree Avenue, St. Louis, Missouri 63110, United States

3 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$51,006

Profit (Cash Flow)

$13,176

Cash on Cash Return

159.7%

Annual Revenue

$51,006

AirDNA projects $245/night at 57% occupancy ($51,006).

BNB Calc projects a 56.99999999999999% occupancy rate, $245 rate per night.

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

Return Metrics

159.7% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,175	$26,351	$39,526	$52,702	$65,877	$131,755	$395,265
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	$13,175	$26,351	$39,526	$52,702	$65,877	$131,755	$395,265

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

159.7%

Payback Period Days

228

Return on Investment

159.7%

3865 McRee Ave St. Louis, Missouri, 63110-2619

3 bed • 2.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,175

Zestimate

St. Louis

Guide

Zoning

Market

Guide

Laws

Market Data

$51,006

Annual Revenue

Projected nightly rate is $245/night at 57% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,176

Profit

Revenue

$51,006

Operating Expenses

$18,031

Operating Income

$32,976

Net Effective Rent

$19,800

Profit (Cash Flow)

$13,176

$8,250

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,750

Total

$8,250

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

159.7%

Payback Period Days

228