BNBCalc Short Term Rental Investment Analysis 195 Redbud Ave, Rockaway Beach, MO, 65740

3 bed • 3 bath • 9 guests • $184,400

BNB

Calc

Annual Revenue

$39,490

Profit (Cash Flow)

$8,237

Cap Rate

11.2%

Annual Revenue

$39,490

AirDNA projects $137/night at 41% occupancy ($20,515). Airbtics projects $204/night at 53% occupancy ($39,490). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 53% occupancy rate, $204 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,769	$40,322	$60,074	$77,410
Occupancy	43%	55%	66%	70%
Nightly Rate	$172	$192	$240	$291

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Laketown Cottages "Blue Anchor"	$32,747	$182	46%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (26)
Campfire Cabin at the Lake - Sleeps 10 - Marina	$14,274	$97	35%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.6 (182)
The Waterfront Retreat at Rockaway	$29,805	$177	45%	3	1.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (12)
Relaxing Lakefront Getaway 16 Miles from Branson!	$29,490	$108	70%	3	2	2	$165	✅	❌	❌	Y / Y	⭐️ 5 (140)
Bucksaw Bear Cabin with brand new 2nd bathroom.	$53,761	$202	72%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (127)
Large 3 bedroom gem - Oma’s Haus	$45,720	$203	60%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (36)
Welcome to our Rustic Retreat	$30,135	$179	45%	3	3	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (11)
Lakeview Oasis \| Onsite Amenities	$36,690	$134	72%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (75)
Lakefront Luxe: 3BR Condo with Ozark Views	$36,176	$249	37%	3	3	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (20)
Brand New! Spectacular Lake Front Condo	$45,889	$183	65%	3	2	2	$130	✅	✅	❌	Y / Y	⭐️ 5 (66)
Walk-in Lakefront Condo/Family/ Min 2 Attractions	$60,461	$255	61%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (29)
Penthouse 7 on Taneycomo – Chic Waterfront Condo!	$58,845	$233	67%	3	3	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (11)
Waterfront Retreat at Rockaway with Fishing Dock	$42,522	$196	47%	3	2.5	1	$263	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Water’s Edge on Lake Taneycomo	$44,227	$184	62%	3	2	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (24)
Rockaway Retreat - Perfect Retreat Cabin	$31,761	$106	72%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Lake Views \| 3 Kings \| 5 min to Landing!	$84,254	$340	66%	3	2	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (103)
Views! LAKE Penthouse- 5 min to Landing & Downtown	$47,674	$192	66%	3	2	1	$99	✅	❌	❌	Y / Y	⭐️ 5 (63)
New Lakeside Haven \| Picturesque	$40,980	$157	68%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (64)
New Lakeview Penthouse \| Amenities Galore!	$35,736	$162	57%	3	2	1	$105	❌	❌	❌	Y / Y	⭐️ 5 (47)
Lake Views-Near Attractions w FreeTickets-CmtyPool	$61,142	$232	68%	3	2	1	$174	✅	❌	❌	Y / Y	⭐️ 5 (32)
Lakefront - Stunning View - Fireplace - Cmty Pool	$52,053	$226	59%	3	2	1	$174	✅	❌	❌	Y / Y	⭐️ 5 (26)
Creekside Luxury Family Cabin Minutes from Branson	$27,010	$180	41%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Creekside Escape Cabin - Creek, Family/Pet, Grill	$38,123	$186	56%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (17)
3BR Walk-In w/Loft ~Pool~ Pet Friendly (Paradiso)	$53,043	$347	40%	3	3	1	$239	✅	✅	✅	Y / Y	⭐️ 5 (14)
Rustic Hickory Hideaway	$33,001	$244	36%	3	3	2	$160	✅	✅	❌	Y / Y	⭐️ 4.5 (28)
Cozy Hugs Family Cabin - Creekside, Pet Friendly	$31,271	$178	48%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (27)
Peaceful Paradise - Creekside, Pet/Family Friendly	$34,631	$166	57%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (32)
Lakefront 3/2 screened porch fireplace BransonArea	$35,480	$200	47%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (69)
Lake Taneycomo View-Fishing Dock-Free Tix-CmtyPool	$40,338	$211	49%	3	2	1	$174	✅	❌	❌	Y / Y	⭐️ 5 (8)
Covered Porch! Dock on Lake Taneycomo #17	$66,769	$324	56%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (52)
Lake View, Free Sdc Tickets, Near Branson Landing	$50,632	$239	55%	3	2	1	$174	✅	❌	❌	Y / Y	⭐️ 5 (8)
The Raven's Roost Lake View Retreat	$12,810	$125	28%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Rustic Cabin on the Creek! - Pet/Family Friendly	$32,665	$175	51%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (24)
Luxury Lakefront Branson Haven- Big Groups!	$40,619	$244	44%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (35)
The Lake House	$64,898	$192	89%	3	2	1	$326	❌	❌	✅	Y / Y	⭐️ 4.2 (15)
Quaint countryside 3bedroom cottage with big yard	$18,090	$119	40%	3	1.5	1	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Eagles Landing #2	$35,620	$285	33%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Eagles Landing #1	$33,579	$288	31%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (13)
Cozy Penthouse Christmas Getaway!	$82,149	$335	67%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Rock House	$21,646	$146	39%	3	1	1	$100	❌	❌	✅	N / Y	⭐️ 0 (0)

Return Metrics

16.1% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,237	$16,474	$24,712	$32,949	$41,187	$82,374	$247,122
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,811	$3,734	$5,776	$7,944	$10,246	$24,066	$147,520
Down Payment	$36,880	$36,880	$36,880	$36,880	$36,880	$36,880	$36,880
Property Appreciation	$5,532	$11,229	$17,098	$23,143	$29,370	$63,418	$263,187
Total Return	$52,460	$68,319	$84,467	$100,918	$117,683	$206,739	$694,709

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.1%

Cap Rate

11.21%

Return on Investment

30.45%

195 Redbud Ave Rockaway Beach, Missouri, 65740

3 bed • 3 bath • 9 guests

Purchase Price

Est. $884/mo

Inquire about this property

Contact Agent

$184,400

Zestimate

101

Airbnb Investor Score

$8,237

Annual Profit

11.2%

Cap Rate

16.1%

Cash on Cash

$39,490

Annual Revenue

BNBCalc predicts this property will get $204 per night with 53% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$41,667

Avg annual revenue

53%

Avg occupancy rate

$204

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

$10k

$35k

$60k

$85k

$8,237

Profit

Revenue

$39,490

Operating Expenses

$18,814

Operating Income

$20,676

Mortgage & Taxes

$12,439

Profit (Cash Flow)

$8,237

$51,162

Cash Investment

Down Payment

$36,880

Renos & Furnishing

$8,750

Closing Costs

$5,532

Total

$51,162

DSCR Ratio

Strong

1.66

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.1%

Cap Rate

11.21%

Return on Investment

30.45%

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

$8,752

Deductible property tax

$1,826

Your total deduction

$11,238

Your adjusted annual income

$150,000 - $11,238 = $138,762

Taxes on $138,762 (30%)

$41,629

Your old tax bill

$45,000

Your new tax bill

$41,629

Estimated tax savings

$3,371

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:

10,018 sqft

Year built:

1991

Size:

1,964 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Heat Pump, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 10,018 sqft

Building area: 1,964 sqft

Garage: Yes

Heating: Heat pump, electric

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Heat Pump, Ceiling Fan(s), Window Unit(s)

View: Lake

Parking: Additional Parking

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

Price per square foot: $93

Lot Info

Zoning: -

Land Use: -

Parcel Number: 081.012003028009.000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $58,850

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $184,400

Schools

High School: Branson High School with 5/10 star rating