Asking price: $300,000
- Configuration
- 4BR/1.5BA
- Gross revenue
- $32.5K–$33Kcurrent, per year
- After upgrades
- $46K–$52Kprojected
- Nearby
- Forest Park, the Zoo
Free Tool
This calculator models a short-term rental deal using your own numbers. Enter a purchase price, financing terms, and expected monthly gross booking revenue, and it estimates cap rate, cash-on-cash return, and a 25-year cash flow, appreciation, and equity projection based on your inputs and the model's default assumptions.
Example Report
A sample scenario, not a listed property: a $300,000 purchase with 25% down at 7.0% over 30 years, earning $3,500 a month in gross booking revenue. Each bar adds up cash flow, loan principal paid down, appreciation and an estimated tax benefit for that year.
The model uses default assumptions of 25% operating expenses and 5% vacancy. These are illustrative assumptions, not verified costs or occupancy for a listed property.
This is an illustrative scenario only. Results depend on your inputs and the calculator's default assumptions. It is not a forecast or investment, tax, or legal advice.
Available now
Asking price: $300,000
Asking price: $300,000
Asking price: $1,500,000
What People Say
JZ Vacation Rentals is in the elite realm of property management globally. My review is from the perspective of an investor/landlord.
Corey BoxxInvestor/landlordGoogle review
Loved our stay at this property and the property management company had everything well taken care of!!! Would happily stay at this property or with JZ Vacation Rentals again!!
Rick Sheri HammondGuestGoogle review
The leasing team answered all of my questions promptly and were very professional. I would definitely use JZ Vacation Rentals again.
Conny MoodyGuestGoogle review
JZ vacation rentals really took care of us.
Brianna MalczykGuestGoogle review
We truly enjoy using JZ vacation rentals.
Barbara ManiscoGuestGoogle review
JZ Vacation Rentals helped us with our most recent stay in St Louis. The property was exactly as advertised and JZ communicated quickly to all our questions! Highly recommend and would definitely book through them again!
Mike HartleroadGuestGoogle review
JZ Vacation Rentals is by far the best rental agency out there!!! Their luxurious homes make you feel right at home. So cozy and beautiful. They have everything you can imagine to make your stay convenient.
Mandy VizcarraGuestGoogle review
Lovely home, plenty of room, clean and well stocked. We had a great time in STL and staying in this home. This is our second stay with JZ Vacation Rentals and both times have been great.
Tony MasonGuestGoogle review
We were very happy with our place. It was perfect for our large family and was in a great location. A few questions we had for JZ Vacation Rentals during our stay were always answered promptly.
Jean AlthoffGuestGoogle review
Great experience with JZ Vacation Rentals. House was perfect for our large mixed-age group. Descriptions were accurate as was the location. Highly recommend.
Kristine GardnerGuestGoogle review