BNBCalc Short Term Rental Investment Analysis 206 E Main St, Walnut Grove, MO, 65770

1 bed • 1 bath • 2 guests • $98,500

BNB

Calc

Annual Revenue

$26,429

Profit (Cash Flow)

$2,669

Cap Rate

9.5%

Annual Revenue

$26,429

AirDNA projects $118/night at 56% occupancy ($24,135). Airbtics projects $91/night at 54% occupancy ($17,948). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $108 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,381	$16,971	$27,983	$36,359
Occupancy	41%	50%	67%	76%
Nightly Rate	$72	$87	$108	$124

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Little Red House	$37,642	$125	79%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (98)
Moon River Smart-Suite, near Interstate 44/airport	$18,152	$72	63%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (299)
"The Archive "on C -street King bed Loft	$19,254	$100	49%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (375)
The Stone Cottage	$35,446	$126	74%	1	1	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (403)
WestBrick Luxury Loft	$31,662	$102	82%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (695)
"The Icon" downtown loft private parking	$17,775	$122	36%	1	1.5	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (103)
Sleepover \| Bright 1BD/1BA - Downtown Springfield	$17,943	$83	55%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.6 (22)
Beautiful historic Loft	$32,932	$108	78%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (127)
Downtown Loft! Walk to Everything!	$29,682	$110	70%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (62)
Downtown Loft in the Heart of Springfield!	$30,085	$110	71%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (72)
Outdoorsman Apartment. Spacious and complete.	$17,460	$64	73%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 5 (242)
Comfort and Convenience! Close to Downtown Spfd.	$17,360	$83	53%	1	1	1	$35	❌	❌	✅	Y / Y	⭐️ 5 (361)
Rustic Stockton Lake Cabin Half Mile to Boat Ramp!	$25,065	$120	51%	1	1	2	$62	❌	❌	❌	Y / Y	⭐️ 5 (62)
Peaceful on the Park	$17,952	$72	66%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (192)
Tiny Gallery Hideout near MSU	$23,961	$77	83%	1	1	1	$30	❌	❌	✅	N / Y	⭐️ 5 (119)
Cute home , central location	$19,885	$66	76%	1	1	1	$69	❌	❌	✅	Y / Y	⭐️ 5 (223)
"The Broken Clock" near restaurants and shopping	$22,779	$127	44%	1	1.5	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (182)
The Cozy Cottage	$17,792	$77	60%	1	1	2	$35	❌	❌	✅	Y / Y	⭐️ 5 (47)
"The Boho" on C-Street King Bed Loft	$15,424	$97	39%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (400)
#201 Jefferson Hotel Apt.	$14,512	$61	65%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (707)
The Artist Loft at Beyond Studio	$17,713	$124	38%	1	1	1	$20	❌	❌	✅	N / N	⭐️ 5 (242)
Raven's Nook-Cozy Home- Near Downtown SGF	$26,271	$97	74%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (174)
The Loft at Central Shoe	$20,225	$105	47%	1	1.5	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (255)
Springfield Haven - $20 Cleaning Fee	$15,967	$108	39%	1	1	3	$20	❌	❌	❌	Y / Y	⭐️ 5 (186)
The Little House - NO CLEANING FEE	$14,523	$64	62%	1	1	30	$0	❌	❌	❌	N / Y	⭐️ 5 (530)
Loft apt near Historic Walnut St - Stairs Required	$12,432	$72	44%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (128)
Historic C-Street - West End Loft #2	$21,448	$131	42%	1	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (266)
Mulberry Inn	$16,458	$105	41%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
Springfield Retreat - L2 EV Charger, Downtown/MSU	$15,459	$118	35%	1	1	2	$20	❌	❌	❌	Y / Y	⭐️ 5 (169)
Sleepover \| Remarkable 1BR/1BA - Historic C-Street	$16,759	$69	64%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Sleepover \| Zestful 1BD/1BA - Downtown Springfield	$11,026	$65	42%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.7 (7)
Sleepover \| Superb 1BD/1BA - Downtown Springfield	$17,935	$90	50%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.3 (13)
Sleepover \| Cityscape 1BD/1BA Downtown Springfield	$11,573	$65	45%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.7 (6)
Sleepover \| Airy 1BD/1BA - Downtown Springfield	$18,105	$71	67%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
Sleepover \| Dazzling 1BD/1BA- Downtown Springfield	$12,404	$80	40%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 3.9 (8)
Sleepover \| Refined Studio - Downtown Springfield	$15,635	$89	44%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.7 (6)
Gardner’s cabin	$13,535	$86	43%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (61)
Just what you need.	$11,496	$76	38%	1	1	30	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (230)
Sleepover \| Neat 1BD/1BA - Downtown Springfield	$9,648	$64	37%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.2 (10)

Return Metrics

9.91% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,668	$5,337	$8,006	$10,675	$13,343	$26,687	$80,063
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$78,800	$78,800	$78,800	$78,800	$78,800	$78,800	$78,800
Down Payment	$19,700	$19,700	$19,700	$19,700	$19,700	$19,700	$19,700
Property Appreciation	$2,955	$5,998	$9,133	$12,362	$15,688	$33,875	$140,585
Total Return	$104,123	$109,836	$115,639	$121,537	$127,532	$159,063	$319,148

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.91%

Cap Rate

9.45%

Return on Investment

24.49%

206 E Main St Walnut Grove, Missouri, 65770

1 bed • 1 bath • 2 guests

Purchase Price

Est. $472/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$2,668

Annual Profit

9.5%

Cap Rate

9.9%

Cash on Cash

$26,429

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $118/night at 56% occupancy.Projected nightly rate is $91/night at 54% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$19,238

Avg annual revenue

54%

Avg occupancy rate

$91

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

$5k

$15k

$30k

$40k

$2,669

Profit

Revenue

$26,429

Operating Expenses

$17,116

Operating Income

$9,313

Mortgage & Taxes

$6,644

Profit (Cash Flow)

$2,669

$26,905

Cash Investment

Down Payment

$19,700

Renos & Furnishing

$4,250

Closing Costs

$2,955

Total

$26,905

DSCR Ratio

Strong

1.40

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.91%

Cap Rate

9.45%

Return on Investment

24.49%

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

$4,675

Deductible property tax

$975

Your total deduction

$7,676

Your adjusted annual income

$150,000 - $7,676 = $142,324

Taxes on $142,324 (30%)

$42,697

Your old tax bill

$45,000

Your new tax bill

$42,697

Estimated tax savings

$2,303

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:

5,227 sqft

Year built:

1897

Size:

202 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Other, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 5,227 sqft

Building area: 202 sqft

Garage: Yes

Heating: Other, electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: City

Parking: Additional Parking

Amenities: -

Price per square foot: $487

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0523206016

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $47,400

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Walnut Grove Elementary School