15555 Scenic Ridge Rd Marthasville, Missouri, 63357-2177
3 bed • 3 bath • 12 guests
Est. $2,998/mo
Inquire about this property
Contact Agent
$413,100
Zestimate
$65,744
Annual Revenue
BNBCalc predicts this property will get $252 per night with 49% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 18% of comparables
Top 21% 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.
$46,890
Avg annual revenue
49%
Avg occupancy rate
$252
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$65k
$85k
Sign up to see the data on 40 all comparables
$1,357
Profit
Revenue
$65,744
Operating Expenses
$22,227
Operating Income
$43,517
Mortgage & Taxes
$42,161
Profit (Cash Flow)
$1,357
$152,500
Cash Investment
Down Payment
$125,000
Renos & Furnishing
$8,750
Closing Costs
$18,750
Total
$152,500
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.88%
Cap Rate
6.96%
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
$29,663
Deductible property tax
$6,187
Your total deduction
$61,768
Your adjusted annual income
$150,000 - $61,768 = $88,232
Taxes on $88,232 (30%)
$26,469
Your old tax bill
$45,000
Your new tax bill
$26,469
Estimated tax savings
$18,531
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:
308,840 sqft
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 13804 State Highway D | - | - | 0 | - | 506,167 | - | $0 | - |
| 109 Lakeshore Dr | - | - | 0 | - | 0 | - | $0 | 12 |
| 502 E Main St | - | - | 0 | - | 0 | - | $0 | 18 |
| 303 E Main St | - | - | 0 | - | 0 | - | $0 | - |
Property Details
- MLS Status: N/A
- Property Use: Rural/Agricultural Residence
- Stories: -
- Lot size: 308,840 sqft
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 12-29.1-0-00-002.005.000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $16,837
- County Est. Land Value: $34,279
- Assessed Land Value: $6,513
- County Est. Structure Value: $57,459
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/23/22 | $0 | 0% | Ruth Bass, Johanna Bass |
Ownership
- Name: Lucas Bass
- Owner Occupied: Yes
- Owner Mailing Address: 15555 Scenic Ridge Rd, Marthasville, MO 63357
- Years Owned: 29
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No