BNBCalc Short Term Rental Investment Analysis 1173 South Broadview Avenue, Springfield, MO

3 bed • 2 bath • 6 guests • $280,000

BNB

Calc

Annual Revenue

$40,323

Profit (Cash Flow)

$746

Cap Rate

7.6%

Annual Revenue

$40,323

AirDNA projects $172/night at 62% occupancy ($38,949). Airbtics projects $130/night at 64% occupancy ($30,388). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 60% occupancy rate, $184 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$21,269	$32,328	$41,147	$60,939
Occupancy	53%	66%	72%	86%
Nightly Rate	$103	$127	$147	$184

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Springfield Diamond! Game Room! King Bed!	$50,595	$184	71%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (37)
Springfield Jewel King Bed *Backyard! Arcade!	$38,609	$161	62%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (57)
Greenway Beauty	$42,081	$131	86%	3	2	2	$40	❌	❌	✅	Y / Y	⭐️ 5 (146)
Providence Home — Spacious 3-Bedroom House	$22,238	$95	61%	3	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (64)
Msu, Bass pro, Cox, Mercy, Amazon, SGF, Branson	$38,028	$114	88%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (194)
Delightful house here to enjoy.	$20,211	$130	38%	3	2	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (69)
Cheerful 3 brm entire home w/free parking	$18,427	$87	53%	3	1.5	3	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
The Rockwood AirBnB Sleeps 7	$34,931	$131	70%	3	2	28	$60	❌	❌	❌	Y / Y	⭐️ 5 (210)
Spacious 3 Bdrm, 2 Bath Townhouse in Springfield	$32,465	$129	66%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (86)
The Cozy Fort, Near Bass Pro, Mercy & MSU!	$22,630	$95	56%	3	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (99)
2 living Areas & The Ranch on Fort	$23,471	$129	47%	3	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.7 (36)
Modern/Hot Tub/EV Chg/ Office/Cannabis Friendly*	$39,290	$138	71%	3	1.5	1	$90	❌	✅	✅	Y / Y	⭐️ 5 (183)
Modern/Downtown/Outdoor Living Space/Clean	$28,792	$116	64%	3	2	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (67)
Battlefield Place 3 BR/2 BA King Bed, Sleeps 10	$35,074	$142	66%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (193)
SMART Home, close to downtown, MSU, and more	$27,024	$100	66%	3	2	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (612)
Charming, Cozy, and Centrally Located House	$32,500	$112	74%	3	2	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (290)
Show-Me Springfield, dog friendly with a hot tub!	$48,494	$185	67%	3	2	1	$130	❌	✅	✅	Y / Y	⭐️ 5 (159)
Virginia Modern Luxe	$19,499	$191	26%	3	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (266)
Cheerful 3-bedroom bungalow near Commercial Street	$26,787	$96	72%	3	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (158)
Stylish 3-bed2-bath stay with kitchen & coffee bar	$31,209	$85	95%	3	2	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (137)
House on High Point	$37,498	$102	94%	3	2	1	$75	❌	✅	✅	Y / Y	⭐️ 5 (175)
The Kickapoo Place/Rountree/MSU	$28,537	$113	69%	3	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (658)
Springfield's National Treasure Near Mercy & MSU	$29,980	$122	59%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (103)
Peaceful Retreat near Medical Mile in Springfield	$34,982	$104	84%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (86)
Travelers tranquillity	$33,073	$168	51%	3	2	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (53)
Greenway Place, 3BD/2BA King Bed, Sleeps 8	$29,348	$132	58%	3	2	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (162)
Secluded Home & Hot Tub - SW SGF	$63,640	$187	91%	3	2	1	$90	❌	✅	✅	Y / Y	⭐️ 5 (73)
Charming 3BR Retreat — Near Bass Pro Shops!	$28,527	$181	42%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (329)
Happy Place	$31,017	$109	76%	3	2	1	$30	❌	❌	✅	Y / Y	⭐️ 5 (101)
Just steps to Wonders of Wildlife/Bass Pro!	$25,973	$126	51%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (60)
Porch Swing Place - Newly Renovated Charm	$24,190	$114	54%	3	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (48)
Blue Villa	$26,601	$93	72%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (215)
The Cozy Retreat on Cozy Street!	$37,618	$143	68%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (136)
Palm Springs Place	$28,292	$223	33%	3	1.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (23)
Boho BnB~LOCATION~FirePit~4min to Downtown	$32,167	$111	72%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (78)
Historic Walnut basement MSU one block, large	$23,188	$77	80%	3	1	1	$79	❌	❌	✅	Y / Y	⭐️ 5 (79)
The Two Story on C-Street	$29,354	$161	45%	3	2.5	1	$115	❌	❌	❌	Y / Y	⭐️ 5 (294)
Tastefully Curated Retreat	$39,256	$166	60%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (31)
Quiet neighborhood close to Cox Med Center	$25,214	$96	66%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Sleeps up to 10/Near Mercy Hospital/ Bass Pro	$21,818	$140	40%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.7 (52)

Return Metrics

1.52% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$745	$1,491	$2,236	$2,982	$3,728	$7,456	$22,368
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$2,275	$4,715	$7,331	$10,137	$13,145	$31,780	$223,999
Down Payment	$56,000	$56,000	$56,000	$56,000	$56,000	$56,000	$56,000
Property Appreciation	$8,400	$17,052	$25,963	$35,142	$44,596	$96,296	$399,633
Total Return	$67,786	$79,989	$92,627	$105,722	$119,296	$195,185	$712,959

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.52%

Cap Rate

7.64%

Return on Investment

16.16%

1173 S Broadview Ave Springfield, Missouri, 65802

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,343/mo

Inquire about this property

Contact Agent

$280,000

Zestimate

Springfield

Zoning

Laws

Airbnb Investor Score

$745

Annual Profit

7.6%

Cap Rate

1.5%

Cash on Cash

$40,323

Annual Revenue

BNBCalc predicts this property will get $130 per night with 64% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$31,565

Avg annual revenue

64%

Avg occupancy rate

$130

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$35k

$50k

$65k

$746

Profit

Revenue

$40,323

Operating Expenses

$18,922

Operating Income

$21,401

Mortgage & Taxes

$20,655

Profit (Cash Flow)

$746

$64,500

Cash Investment

Down Payment

$56,000

Renos & Furnishing

$8,500

Total

$64,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.52%

Cap Rate

7.64%

Return on Investment

16.16%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$15,534

Deductible property tax

$2,772

Your total deduction

$28,644

Your adjusted annual income

$150,000 - $28,644 = $121,356

Taxes on $121,356 (30%)

$36,407

Your old tax bill

$45,000

Your new tax bill

$36,407

Estimated tax savings

$8,593

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:

9,975 sqft

Year built:

2023

Size:

1,550 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 9,975 sqft

Building area: 1,550 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Driveway, Garage Door Opener

Amenities: Dishwasher, Disposal, Free-Standing Electric Oven, Gas Water Heater, Microwave

Price per square foot: $180

Lot Info

Zoning: -

Land Use: -

Parcel Number: N/A

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $280,000

Schools

High School: Willard High School with 8/10 star rating