854 Canaan Ave Saint Louis, MO, 63147
3 bed • 1 bath • 9 guests
Est. $480/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$17,445
Annual Profit
24.2%
Cap Rate
55.8%
Cash on Cash
$43,530
Annual Revenue
BNBCalc predicts this property will get $202 per night with 59% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 46% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$44,695
Avg annual revenue
59%
Avg occupancy rate
$202
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$75k
$105k
Sign up to see the data on 40 all comparables
$17,445
Profit
Revenue
$43,530
Operating Expenses
$19,339
Operating Income
$24,191
Mortgage & Taxes
$6,746
Profit (Cash Flow)
$17,445
$31,250
Cash Investment
Down Payment
$20,000
Renos & Furnishing
$8,250
Closing Costs
$3,000
Total
$31,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
55.82%
Cap Rate
24.19%
STR 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 est deduction will be...
Deductible mortgage interest
$4,746
Deductible property tax
$990
Your total deduction
-$3,905
Your adjusted annual income
$150,000 - -$3,905 = $153,905
Taxes on $153,905 (30%)
$46,171
Your old tax bill
$45,000
Your new tax bill
$46,171
Estimated tax savings
-$1,171
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
1912
Size:
1,033 sqft
Type:
SFR
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: -
- Building area: 1,033 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: A
- Land Use: Residential
- Parcel Number: 527600-02900
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $2,780
- County Est. Land Value: $2,100
- Assessed Land Value: $400
- County Est. Structure Value: $12,509
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 02/18/22 | $50,000 | 100% | Realya Fund Rix Llc |
| 11/05/21 | $33,000 | 100% | Berkovitz Development Group Llc |
| 09/09/21 | $16,000 | 100% | M&J General Holdings Llc |
| 07/19/00 | $0 | 0% | Hathaway Investment Corp |
| 05/25/99 | $0 | 0% | Hud |
| 11/13/98 | $42,884 | 100% | Norwest Mtg Inc |
Ownership
- Name: Realya Fund Rix Llc
- Owner Occupied: No
- Owner Mailing Address: 119 Church St Ste 221, Saint Louis, MO 63135
- Years Owned: 32
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No