BNBCalc Short Term Rental Rental Arbitrage Analysis 7118 Dale Ave, Richmond Heights, MO

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$29,121

Profit (Cash Flow)

-$5,349

Cash on Cash Return

-84.2%

Annual Revenue

$29,121

AirDNA projects $114/night at 98% occupancy ($40,805). Airbtics projects $119/night at 67% occupancy ($29,120). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 67% occupancy rate, $119 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,304	$30,896	$40,864	$52,976
Occupancy	58%	68%	80%	86%
Nightly Rate	$93	$119	$133	$161

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Sleek 2bd/1ba near Dogtown.	$27,656	$90	80%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (60)
Safe Neighborhood STL❤Botanical Apt🪴❤Forest Park❤	$25,144	$82	77%	2	1	1	$92	❌	❌	✅	Y / Y	⭐️ 5 (92)
Safe/cute STL Apt near Forest Park & free parking	$43,939	$161	71%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (88)
Safe & private apt right next to Forest Park!	$21,414	$76	69%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (101)
Dogtown Century home near Forest Park & Maplewood	$57,376	$171	91%	2	1	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (113)
Charming Cottage Near Forest Park in Quiet Area	$37,573	$115	86%	2	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (378)
Mid-Century Modern Bungalow	$42,133	$160	68%	2	1	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (104)
lovely Private lower level home W/private parking!	$13,918	$99	33%	2	1	2	$49	❌	❌	❌	Y / N	⭐️ 0 (0)
Lovely 2-bedroom apartment. Great location.	$28,984	$119	64%	2	1	10	$100	❌	❌	✅	Y / Y	⭐️ 5 (36)
1920's rehab 2Bed 1Bath Apt Clayton (AL2E)	$29,939	$124	64%	2	1	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (126)
Updated duplex less than a 1 /2 mile from Clayton.	$24,541	$74	89%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (114)
Embrace the Heart of St. Louis!	$20,902	$95	57%	2	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
Large airy apt, walk to downtown Maplewood.	$19,193	$79	60%	2	1	2	$70	❌	❌	❌	N / Y	⭐️ 5 (256)
Lovely 2 bedroom near forest park	$35,000	$131	73%	2	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (34)
Entire House Near Zoo, Forest Park and Wash U	$33,891	$137	66%	2	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (105)
Modern & Central Abode * STL Zoo & Forest Park *	$31,908	$133	59%	2	2	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (38)
100yo Brick Beauty near Zoo w/ Gourmet Kitchen	$57,074	$226	69%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Paw-some Retreat: Fenced Yard, Near Hospitals, W/D	$42,517	$119	94%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (58)
Family Retreat \| Long Stays Welcome \| Fast Wi-Fi	$52,147	$219	64%	2	1	3	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (105)
Pets stay free.Near HWs.Safe. Detached structure.	$18,391	$75	67%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (140)
1920's rehab 2 Bedroom 1 Bath APT Clayton (AL2W)	$25,463	$125	53%	2	1	3	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (97)
Stay in central STL on Central!	$19,917	$90	54%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.7 (30)
Homey Duplex I Centrally Located	$36,659	$132	68%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (45)
1920's 2 Bedroom 1 Bath - Clayton	$22,332	$124	48%	2	1	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (111)
Central STL Stay Awaits You!	$31,930	$121	68%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Spacious 2 BD apt at perfect loc	$31,939	$104	83%	2	1	20	$100	❌	❌	✅	Y / Y	⭐️ 5 (15)
Cozy Duplex I Centrally Located	$30,813	$127	59%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (24)
Dogtown Bungalow - Fenced - Near Forest Park/Zoo	$49,212	$162	83%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Lovely Dogtown Home / ABODEbucks	$40,717	$124	84%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (63)
The Cozy Nest	$14,155	$80	46%	2	1	1	$20	❌	❌	✅	N / Y	⭐️ 4.7 (40)
Cozy Cottage in a Quiet City Neighborhood!	$33,809	$106	85%	2	1	5	$60	❌	❌	❌	Y / Y	⭐️ 5 (209)
Rainbow Apt! Close to Forest Prk	$20,274	$61	56%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (68)
Dogtown Daydream	$34,560	$114	81%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (26)
Stay in central STL on Central!	$14,186	$102	38%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Travelling Nurses/Pros - Our Reviews Say It All!	$20,752	$105	54%	2	1	30	$90	❌	❌	❌	Y / Y	⭐️ 5 (32)
Cozy, Central location , pet friendly	$30,877	$111	76%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Family friendly home w/ backyard in central STL	$44,878	$149	80%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Chic & Cozy Duplex In STL	$32,282	$140	63%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Charming 2BR near Forest Park / ABODEbucks	$22,398	$136	45%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Central STL Stay Awaits You!	$27,881	$80	93%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (4)

Return Metrics

-84.23% 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)	-$5,348	-$10,697	-$16,046	-$21,395	-$26,744	-$53,488	-$160,464
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	-$5,348	-$10,697	-$16,046	-$21,395	-$26,744	-$53,488	-$160,464

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-84.23%

Payback Period Days

Return on Investment

-84.23%

7118 Dale Ave Richmond Heights, Missouri, 63117

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$29,121

Annual Revenue

BNBCalc predicts this property will get $119 per night with 67% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$31,216

Avg annual revenue

67%

Avg occupancy rate

$119

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

$15k

$30k

$40k

$60k

-$5,349

Profit

Revenue

$29,121

Operating Expenses

$15,786

Operating Income

$13,335

Net Effective Rent

$18,684

Profit (Cash Flow)

-$5,349

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-84.23%

Payback Period Days