BNBCalc.com Investment Analysis Report of 12854 Fox Haven Dr, Florissant, MO, 63033

3 bed • 1 bath • 9 guests • $240,700

BNB

Calc

Return Metrics

6.8% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.8%

Cap Rate

9.17%

Return on Investment

21.22%

Annual Revenue

$41,097

AirDNA projects $169/night at 47% occupancy ($29,011). Airbtics projects $192/night at 60% occupancy ($42,076). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$24,414$38,087$68,065$87,109
Occupancy48%64%75%83%
Nightly Rate$131$154$239$275

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Home Away from Home St. Louis Mo
$21,758
$205
29%
3242$0❌❌❌N / Y⭐️ 5 (4)Profile

B

The House Next Door
$37,405
$140
73%
32101$0❌✅✅N / Y⭐️ 5 (117)Profile

C

~ Kickback Comfy, Clean & Charm + FamilyFriendly ~
$25,590
$146
45%
3282$140✅❌❌N / Y⭐️ 4.8 (100)Profile

D

Old North Shanty
$27,353
$223
28%
33101$150❌❌❌N / Y⭐️ 4.6 (39)Profile

E

1 Level House *Ucity near Loop/Wash U *Pets *Kids
$19,848
$79
61%
3261$130❌❌✅N / Y⭐️ 4.8 (292)Profile

Operating Expenses

Monthly Expenses

$1,585

Annual Expenses

$19,023

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,042

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$342

Management & Platform Fees

$103

Platform Fee (i.e. Airbnb)

$103

Property Manager Fee

$0

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

property-location

12854 Fox Haven Dr Florissant, Missouri, 63033

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,154/mo

Agent

Inquire about this property

Contact Agent

$50,100

Zestimate

54

Airbnb Investor Score

$4,326

Annual Profit

9.2%

Cap Rate

6.8%

Cash on Cash

$41,097

Annual Revenue

BNBCalc predicts this property will get $192 per night with 60% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.8%

Cap Rate

9.17%