1707 Lake Shore Dr BUILDING 1 unit 2 Branson, Missouri, 65616
3 bed • 2 bath • 6 guests
Est. $1,607/mo
Inquire about this property
Contact Agent
$562,600
Zestimate
Airbnb Investor Score
-$781
Annual Profit
7.4%
Cap Rate
24.9%
Cash on Cash
$44,063
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $291/night at 53% occupancy.Projected nightly rate is $208/night at 58% occupancy.
Top 56% of comparables
Top 44% 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.
$45,380
Avg annual revenue
58%
Avg occupancy rate
$208
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$70k
$100k
Sign up to see the data on 40 all comparables
$21,338
Profit
Revenue
$44,063
Operating Expenses
$19,408
Operating Income
$24,655
Mortgage & Taxes
$3,316
Profit (Cash Flow)
$21,338
$75,500
Cash Investment
Down Payment
$67,000
Renos & Furnishing
$8,500
Total
$75,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
24.94%
Cap Rate
7.35%
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
$18,538
Deductible property tax
$3,316
Your total deduction
$34,943
Your adjusted annual income
$150,000 - $34,943 = $115,057
Taxes on $115,057 (30%)
$34,517
Your old tax bill
$45,000
Your new tax bill
$34,517
Estimated tax savings
$10,483
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:
1 sqft
Year built:
2007
Size:
1,493 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 1 sqft
- Building area: 1,493 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $376
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 088028000000089002
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2023
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $562,600
Schools
- High School: Branson High School with 5/10 star rating