BNBCalc.com Rental Arbitrage Analysis Report of 720 Olive St suite 120, St. Louis, MO 63101, USA

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Return Metrics

41.66% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

41.66%

Payback Period Days

876

Return on Investment

41.66%

Annual Revenue

$38,811

AirDNA projects $161/night at 66% occupancy ($38,810).

User selected values for this report: 66% occupancy rate, $161 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$780

Annual Expenses

$9,365

Utilities

$150

Internet + TV

$100

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$0

Other

$50

Maintenance

$533

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$323

Management & Platform Fees

$97

Platform Fee (i.e. Airbnb)

$97

Property Manager Fee

$0

property-location

720 Olive St suite 120 St. Louis, Missouri, 63101-2301

2 bed • 2 bath • 5 guests

Agent

Inquire about this property

Contact Agent

$38,811

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

41.66%

Payback Period Days

876