BNBCalc Short Term Rental Investment Analysis 1216 Liberty Park Boulevard, Sedalia, MO

3 bed • 2 bath • 9 guests • $178,000

BNB

Calc

Annual Revenue

$29,979

Profit (Cash Flow)

$395

Cap Rate

7.0%

Annual Revenue

$29,979

AirDNA projects $177/night at 47% occupancy ($30,384). Airbtics projects $150/night at 54% occupancy ($29,584). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 54% occupancy rate, $152 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,268	$25,725	$49,272	$59,887
Occupancy	41%	50%	72%	78%
Nightly Rate	$111	$136	$182	$204

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Aunt B's House No Cleaning Fee	$47,023	$176	73%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (132)
Great place for multiple guests. Sleeps 9.	$29,262	$195	41%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (149)
The White House-No Cleaning Fee	$27,055	$176	42%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (111)
Katy Trail Rest Stop	$24,429	$144	45%	3	2	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (28)
Clean and Peaceful Southside Country Cottage	$29,715	$94	82%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (60)
Country Charm: Privacy & Comfort	$27,260	$152	49%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Elegant Modern Retreat \| Custom Décor Luxe Comfort	$26,791	$244	30%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (37)
Entire residential home in Sedalia	$25,730	$185	38%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (78)
Close to Fairgrounds; No hate; 5 beds; Rural Apt	$28,346	$126	60%	3	1	2	$75	❌	❌	✅	N / Y	⭐️ 5 (75)
The Terrace	$39,506	$198	52%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (21)
Walnut Grove Retreat	$31,721	$107	81%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (90)
Cozy 3bedroom 2.5 bathroom home out in the country	$21,125	$129	44%	3	2.5	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (154)
Barrett's Farm	$33,339	$128	69%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (74)
Country house surrounded by woods, close to town.	$30,831	$99	78%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (118)
Country peace, city amenities	$18,219	$129	37%	3	2	1	$50	❌	❌	✅	Y / Y	⭐️ 4 (15)
Broadway Minimalist Home, 4 min drive to downtown	$28,182	$100	77%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Quaint Ranch in Heart of Sedalia	$23,191	$99	64%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 3.4 (3)

Return Metrics

0.79% 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)	$394	$789	$1,183	$1,578	$1,973	$3,946	$11,838
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$142,400	$142,400	$142,400	$142,400	$142,400	$142,400	$142,400
Down Payment	$35,600	$35,600	$35,600	$35,600	$35,600	$35,600	$35,600
Property Appreciation	$5,340	$10,840	$16,505	$22,340	$28,350	$61,217	$254,052
Total Return	$183,734	$189,629	$195,689	$201,919	$208,323	$243,163	$443,890

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.79%

Cap Rate

6.96%

Return on Investment

15.13%

1216 Liberty Park Blvd Sedalia, Missouri, 65301

3 bed • 2 bath • 9 guests

Purchase Price

Est. $854/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$394

Annual Profit

7.0%

Cap Rate

0.8%

Cash on Cash

$29,979

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $177/night at 47% occupancy.Projected nightly rate is $150/night at 54% occupancy.

Occupancy Rate

Top 45% of comparables

Avg Daily Rate

Top 40% of comparables

Seasonality

18 Airbnb Comparables

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

$28,525

Avg annual revenue

54%

Avg occupancy rate

$150

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

$25k

$35k

$50k

$395

Profit

Revenue

$29,979

Operating Expenses

$17,577

Operating Income

$12,402

Mortgage & Taxes

$12,007

Profit (Cash Flow)

$395

$49,440

Cash Investment

Down Payment

$35,600

Renos & Furnishing

$8,500

Closing Costs

$5,340

Total

$49,440

DSCR Ratio

Acceptable

1.03

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.79%

Cap Rate

6.96%

Return on Investment

15.13%

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

$8,448

Deductible property tax

$1,762

Your total deduction

$18,413

Your adjusted annual income

$150,000 - $18,413 = $131,587

Taxes on $131,587 (30%)

$39,476

Your old tax bill

$45,000

Your new tax bill

$39,476

Estimated tax savings

$5,524

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:

8,756 sqft

Year built:

1949

Size:

1,324 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 8,756 sqft

Building area: 1,324 sqft

Garage: No

Heating: Natural gas

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Electric

View: -

Parking: Off Street

Amenities: Dryer, Exhaust Fan, Refrigerator, Gas Range, Washer

Price per square foot: $134

Lot Info

Zoning: -

Land Use: -

Parcel Number: 152004206013000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $64,010

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Smith Cotton Junior High School with 5/10 star rating
High School: Smith-Cotton High School with 5/10 star rating