7016 Michigan Ave St. Louis, Missouri, 63111-2838
4 bed • 3 bath • 12 guests • $301,500
$301,500
Zestimate
Est. $1,446/mo
Annual Revenue
$72,077
Profit (Cash Flow)
$28,699
Cap Rate
16.3%
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $299/night at 66% occupancy ($72,077) Airbtics projects $233/night at 58% occupancy ($49,359)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$72,077
$72,077
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$35,660 | $112 | 79% | 4 | 2 | 8 | 1 | $68 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.7 (592) | Profile | |
$48,023 | $160 | 79% | 4 | 2 | 10 | 3 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (58) | Profile | |
$41,035 | $191 | 53% | 4 | 2 | 10 | 1 | $204 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.9 (24) | Profile | |
$45,018 | $184 | 62% | 4 | 2 | 8 | 2 | $135 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (92) | Profile | |
$49,274 | $198 | 60% | 4 | 1 | 8 | 3 | $186 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (13) | Profile |
Return Metrics
35.83% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
35.83%
Cap Rate
16.26%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$14,310
Deductible property tax
$2,985
Your total deduction
$31,099
Your adjusted annual income
$150,000 - $31,099 = $118,901
Taxes on $118,901 (30%)
$35,670
Your old tax bill
$45,000
Your new tax bill
$35,670
Estimated tax savings
$9,330
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com