BNBCalc Short Term Rental Investment Analysis 20 Wheel House Ct # 2A Lake Ozark MO 65049

3 bed • 3 bath • 6 guests • $250,800

BNB

Calc

Annual Revenue

$23,872

Profit (Cash Flow)

-$9,229

Cap Rate

3.1%

Annual Revenue

$23,872

AirDNA projects $152/night at 43% occupancy ($23,872).

BNB Calc projects a 43% occupancy rate, $152 rate per night.

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

Return Metrics

-13.89% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,229	-$18,458	-$27,687	-$36,916	-$46,146	-$92,292	-$276,877
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,463	$5,079	$7,856	$10,805	$13,935	$32,732	$200,640
Down Payment	$50,160	$50,160	$50,160	$50,160	$50,160	$50,160	$50,160
Property Appreciation	$7,524	$15,273	$23,255	$31,477	$39,945	$86,254	$357,957
Total Return	$50,918	$52,054	$53,585	$55,526	$57,895	$76,854	$331,880

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.89%

Cap Rate

3.06%

Return on Investment

1.14%

20 Wheel House Ct # 2A Lake Ozark, MO, 65049

3 bed • 3 bath • 6 guests

Purchase Price

Est. $1,203/mo

This property is for sale!

Contact Agent

$23,872

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$9,229

Profit

Revenue

$23,872

Operating Expenses

$16,183

Operating Income

$7,689

Mortgage & Taxes

$16,918

Profit (Cash Flow)

-$9,229

$66,434

Cash Investment

Down Payment

$50,160

Renos & Furnishing

$8,750

Closing Costs

$7,524

Total

$66,434

DSCR Ratio

Weak

0.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.89%

Cap Rate

3.06%

Return on Investment

1.14%

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

$11,903

Deductible property tax

$2,483

Your total deduction

$35,283

Your adjusted annual income

$150,000 - $35,283 = $114,717

Taxes on $114,717 (30%)

$34,415

Your old tax bill

$45,000

Your new tax bill

$34,415

Estimated tax savings

$10,585

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:

Year built:

1985

Size:

919 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Year Built	Last Sale	Days on Market
204 Emerald Bay Dr # 2b	-	1	1,124	-	1998	$0	-
109 Woodcrest Dr # B-107	-	1	977	-	1984	$0	-
37 La Jolla Dr Unit 1a	2	1	2,023	-	1988	$0	97
64 Knox Rd # 6-N104	-	2	1,231	-	2007	$0	-
20 Wheel House Ct # E	2	1	918	-	1985	$0	81
20 Wheel House Ct # 5a	-	1	929	-	1985	$0	-
20 Wheel House Ct # Ea3	-	1	916	-	1985	$0	-
1935 Cherokee Rd # 434	-	1	1,235	-	1988	$0	-
10 Wheel House Cir Unit 11	-	1	959	-	1981	$0	-
91 Wheel House Cir # 14	-	1	364	-	1981	$0	-

Property Details

MLS Status: Active

Property Use: Condominium

Stories: -

Lot size: -

Building area: 919 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 01 5.0 21.0 000.0 001 019.502

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: $19,540

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $134,539

Sale history

Date	Sale Price	% Financed	Buyer
11/10/22	$0	0%	Michael J Wiseman, Erica L Wiseman

Ownership

Name: Michael J Wiseman

Owner Occupied: No

Owner Mailing Address: 4n354 Derby Ln, Saint Charles, Il 60175

Years Owned: 18

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No