BNBCalc Short Term Rental Rental Arbitrage Analysis 4111 Bowen St, St. Louis, MO, 63116

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$26,057

Profit (Cash Flow)

-$4,931

Cash on Cash Return

-77.7%

Annual Revenue

$26,057

AirDNA projects $118/night at 58% occupancy ($24,997). Airbtics projects $123/night at 58% occupancy ($26,056). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 58% occupancy rate, $123 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,285	$24,231	$33,008	$57,168
Occupancy	43%	58%	72%	87%
Nightly Rate	$97	$108	$118	$172

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
☆ New Renovate ☆ Holly Hills☆Carondelet Park☆Yard	$29,407	$110	68%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (87)
LOW Clean Fee-Central Location-Cozy	$24,982	$116	54%	2	1	1	$50	✅	❌	✅	N / Y	⭐️ 5 (93)
Beautiful, Quaint 2 Bedroom Home	$26,109	$109	60%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (87)
* New Renovate * Holly Hills*	$28,539	$109	67%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (4)
Lovely updated 2-bedroom apt with luxurious bath.	$20,014	$96	54%	2	1	2	$68	❌	❌	❌	Y / Y	⭐️ 5 (98)
Bevo Mill Hidden Hideaway: Work Hard, Play Harder	$27,803	$93	78%	2	1	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (54)
Stylish South City 2BR w/ Garage & Blazing Wi-fi	$29,240	$96	75%	2	1	1	$80	❌	❌	❌	N / Y	⭐️ 5 (164)
Private Oasis w/hot tub	$61,952	$167	95%	2	1.5	1	$68	❌	✅	❌	Y / Y	⭐️ 5 (224)
“HOT TUB” Oasis in the heart of the city!	$52,853	$170	81%	2	1	1	$68	❌	✅	❌	Y / Y	⭐️ 5 (525)
Sunny South City Haven: 2BR Getaway	$30,295	$107	71%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (45)
2BR Cottage Short Drive To Major Attractions	$34,168	$101	88%	2	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (99)
Charming 2-Bed in Dutchtown: Comfort & Convenience	$18,034	$104	44%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (64)
Entire home-King bed-2 Bedroom-Close to Everything	$34,763	$103	87%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (151)
Granny's DOG House - KING BED - One of a Kind!	$31,020	$94	87%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (118)
Stylish 2 bedroom home with free parking on street	$30,293	$100	79%	2	1	1	$40	❌	❌	✅	Y / Y	⭐️ 4.5 (306)
Quaint 2 Bedroom Flat with Office	$25,750	$96	71%	2	1	4	$105	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Cheerful 2 Bedroom Home	$37,098	$107	93%	2	1	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (67)
Budget Apartment-W & D/Fenced outdoor area	$12,052	$49	61%	2	1	2	$35	❌	❌	✅	Y / Y	⭐️ 4.4 (39)
Bloom Inn *2-bedroom house nestled on flower farm!	$23,449	$149	43%	2	1	2	$0	❌	❌	✅	Y / N	⭐️ 5 (56)
Spacious 2BR in Central Location by StayLage!	$28,270	$133	54%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (95)
Cozy South Hampton Apartment	$22,984	$86	68%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (87)
Luxurious Artisan Oasis.	$39,645	$196	54%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (199)
Property on Primm - Cute & Cozy!	$27,463	$90	77%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (55)
Elegant King Suite - Firepit & Prime Location!	$26,725	$98	70%	2	1	2	$89	❌	❌	✅	Y / Y	⭐️ 5 (64)
M4 Nice South St Louis 2BR Near Forest Pk&Downtown	$13,853	$113	30%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (62)
☆Spacious & Comfy☆Close to Zoo☆Near Downtown	$17,287	$109	40%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.7 (19)
Cozy Home in Family Friendly Neighborhood-Dogs ok!	$26,382	$109	65%	2	1	2	$25	❌	❌	✅	N / Y	⭐️ 4.8 (100)
Spacious 2-BDR Retreat in South City By StayLage!	$16,819	$93	44%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
Spacious Heights Hideaway: 2BR Top-Floor Oasis	$18,412	$80	53%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.3 (22)
Cozy & Spacious 2-BDR in South City by StayLage!	$24,436	$108	57%	2	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (45)
Stunning & Spacious Apt! Great 4 long stays!	$21,237	$126	42%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (25)
☆Spacious & Comfy☆Close to Zoo☆Near Downtown	$42,916	$258	44%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (5)
Great, well maintained two bedroom condo.	$16,538	$107	38%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (34)
Pool Haus Spa STL	$68,323	$397	45%	2	2	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (73)
Lovely 2-BR apartment with free parking	$12,784	$103	30%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
Pet Friendly BIG YARD Fast WiFi Long Stays Welcome	$50,727	$198	70%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)

Return Metrics

-77.65% 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)	-$4,930	-$9,861	-$14,792	-$19,723	-$24,654	-$49,308	-$147,925
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	-$4,930	-$9,861	-$14,792	-$19,723	-$24,654	-$49,308	-$147,925

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-77.65%

Payback Period Days

Return on Investment

-77.65%

4111 Bowen St St. Louis, Missouri, 63116

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

St. Louis

Guide

Zoning

Market

Guide

Laws

Market Data

$26,057

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $118/night at 58% occupancy.Projected nightly rate is $123/night at 58% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$27,335

Avg annual revenue

58%

Avg occupancy rate

$123

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

$25k

$50k

$70k

-$4,931

Profit

Revenue

$26,057

Operating Expenses

$15,387

Operating Income

$10,669

Net Effective Rent

$15,600

Profit (Cash Flow)

-$4,931

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-77.65%

Payback Period Days