BNBCalc.com Rental Arbitrage Analysis Report of 3845 Utah St, St. Louis, MO 63116, USA

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Return Metrics

-96.92% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-96.92%

Payback Period Days

0

Return on Investment

-96.92%

Annual Revenue

$33,281

AirDNA projects $136/night at 67% occupancy ($33,281).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,361

Annual Expenses

$16,327

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$837

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$277

Management & Platform Fees

$83

Platform Fee (i.e. Airbnb)

$83

Property Manager Fee

$0

property-location

3845 Utah St St. Louis, Missouri, 63116

2 bed • 1 bath • 5 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$33,281

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-96.92%

Payback Period Days

0