BNBCalc.com Rental Arbitrage Analysis Report of 45 Trent Drive, St. Louis, MO

5 bed • 6 bath • 15 guests • $0

BNB

Calc

Return Metrics

238.61% 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

238.61%

Payback Period Days

153

Return on Investment

238.61%

Annual Revenue

$62,818

AirDNA projects $637/night at 27% occupancy ($62,818). Airbtics projects $252/night at 63% occupancy ($57,986). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$33,627$55,787$79,474$126,199
Occupancy51%66%78%83%
Nightly Rate$176$223$267$402

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Family Friendly Updated Home w/ Lrg Fenced Yard
$73,490
$243
80%
42101$150❌❌✅N / Y⭐️ 5 (52)Profile

B

Cheerful & Fun Family Friendly 4BR in St. Louis
$43,001
$244
48%
4382$135✅❌❌N / Y⭐️ 5 (84)Profile

C

St. Louis 4 bedroom house by Mercy and BJC
$52,995
$224
64%
4383$175❌❌❌N / Y⭐️ 4.9 (86)Profile

D

South City Charm
$45,105
$238
51%
43102$170❌❌❌N / Y⭐️ 4.8 (91)Profile

E

Family-Friendly home steps from the Zoo
$41,869
$177
60%
43101$150❌❌❌N / Y⭐️ 4.9 (91)Profile

Operating Expenses

Monthly Expenses

$1,681

Annual Expenses

$20,166

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,083

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$523

Management & Platform Fees

$157

Platform Fee (i.e. Airbnb)

$157

Property Manager Fee

$0

property-location

45 Trent Dr St. Louis, Missouri, 63124

5 bed • 6 bath • 15 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$850

Zestimate

$62,818

Annual Revenue

BNBCalc predicts this property will get $252 per night with 63% occupancy, putting it in the top 48% 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

Revenue Appreciation

0%

Cash on Cash Return

238.61%

Payback Period Days

153