BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

1 bed • 1 bath • 2 guests • $90,000

BNB

Calc

Annual Revenue

$19,278

Profit (Cash Flow)

-$2,980

Cap Rate

3.4%

Annual Revenue

$19,278

AirDNA projects $118/night at 71% occupancy ($30,600). Airbtics projects $91/night at 58% occupancy ($19,277). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, $91 rate per night.

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

Percentiles25%50%75%90%
Revenue$12,849$18,316$29,235$35,336
Occupancy45%54%70%77%
Nightly Rate$74$87$108$118

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
The Little Red House

No image available

$34,728
$118
76%
111$100❌❌❌Y / Y⭐️ 5 (112)
Moon River Smart-Suite, near Interstate 44/airport

No image available

$18,520
$72
64%
111$50❌❌❌N / Y⭐️ 5 (324)
C-street "Archive" walkable to restaurants

No image available

$21,967
$105
53%
111$55❌❌❌Y / Y⭐️ 5 (389)
The Stone Cottage

No image available

$35,866
$122
77%
111$40❌❌✅Y / Y⭐️ 5 (424)
WestBrick Luxury Loft

No image available

$32,473
$107
80%
111$30❌❌❌Y / Y⭐️ 5 (713)
"The Icon" downtown loft private parking

No image available

$21,379
$126
41%
11.51$85❌❌❌Y / Y⭐️ 5 (113)
Sleepover | Bright 1BD/1BA - Downtown Springfield

No image available

$17,092
$84
52%
111$65✅❌❌Y / Y⭐️ 4.6 (22)
Beautiful historic Loft

No image available

$31,357
$108
74%
111$75❌❌❌Y / Y⭐️ 5 (136)
Comfort and Convenience! Close to Downtown Spfd.

No image available

$17,527
$86
51%
111$35❌❌✅Y / Y⭐️ 5 (374)
Rustic Stockton Lake Cabin Half Mile to Boat Ramp!

No image available

$24,630
$110
55%
112$62❌❌❌Y / Y⭐️ 5 (62)
Peaceful on the Park

No image available

$17,272
$75
60%
112$80❌❌✅Y / Y⭐️ 5 (199)
Loft apt near Historic Walnut St - Stairs Required

No image available

$12,890
$74
45%
111$50❌❌❌Y / Y⭐️ 5 (138)
Tiny Gallery Hideout near MSU

No image available

$26,248
$77
91%
111$30❌❌✅N / Y⭐️ 5 (135)
Cute home , central location

No image available

$22,180
$71
80%
111$69❌❌✅Y / Y⭐️ 5 (237)
The Cozy Cottage

No image available

$18,912
$79
62%
112$35❌❌✅Y / Y⭐️ 5 (63)
The "Boho" on C-street walkable to restaurants

No image available

$18,665
$104
44%
111$55❌❌❌Y / Y⭐️ 5 (410)
"The Broken Clock" near restaurants and parking

No image available

$28,974
$136
53%
11.51$85❌❌❌Y / Y⭐️ 5 (190)
#201 Jefferson Hotel Apt.

No image available

$15,910
$63
69%
111$0❌❌❌Y / Y⭐️ 4.5 (732)
Springfield Haven - $20 Cleaning Fee

No image available

$20,077
$109
49%
113$20❌❌❌Y / Y⭐️ 5 (195)
Downtown Loft! Walk to Everything!

No image available

$33,399
$116
75%
111$75❌❌❌Y / Y⭐️ 5 (62)
Downtown Loft in the Heart of Springfield!

No image available

$33,673
$117
75%
111$75❌❌❌Y / Y⭐️ 5 (72)
Historic C-Street - West End Loft #2

No image available

$21,001
$132
41%
122$99❌❌❌Y / Y⭐️ 5 (268)
Raven's Nook-No Cleaning Fees-DT SGF/RT 66/MSU

No image available

$22,828
$99
63%
111$0❌❌❌Y / Y⭐️ 5 (188)
The Loft at Central Shoe

No image available

$21,084
$103
50%
11.51$60❌❌❌Y / Y⭐️ 5 (267)
Springfield Retreat - L2 EV Charger, Downtown/MSU

No image available

$18,880
$118
43%
112$20❌❌❌Y / Y⭐️ 5 (177)
Gardner’s cabin

No image available

$15,921
$87
50%
111$0❌❌❌N / N⭐️ 5 (82)
Sleepover | Superb 1BD/1BA - Downtown Springfield

No image available

$17,865
$90
50%
111$65✅❌❌Y / Y⭐️ 4.3 (13)
Outdoorsman Apartment. Spacious and complete.

No image available

$16,916
$65
69%
111$15❌❌❌Y / Y⭐️ 5 (249)
Great new space

No image available

$20,313
$75
74%
111$0❌❌❌Y / Y⭐️ 5 (39)
Mulberry Inn

No image available

$16,458
$105
41%
111$45❌❌❌Y / Y⭐️ 4.7 (35)
Sleepover | Airy 1BD/1BA - Downtown Springfield

No image available

$18,577
$74
66%
111$65✅❌❌Y / Y⭐️ 4.5 (10)
The Little House - NO CLEANING FEE

No image available

$14,091
$50
77%
1125$0❌❌❌N / Y⭐️ 5 (529)
Private, Modern Efficiency

No image available

$17,313
$69
62%
112$95❌❌✅Y / Y⭐️ 5 (18)
Sleepover | Remarkable 1BR/1BA - Historic C-Street

No image available

$16,759
$69
64%
111$75❌❌❌Y / Y⭐️ 4.5 (15)
Sleepover | Amazing Studio - Downtown Springfield

No image available

$16,953
$95
46%
111$65✅❌❌Y / Y⭐️ 4.5 (41)
Sleepover | Zestful 1BD/1BA - Downtown Springfield

No image available

$11,026
$65
42%
111$65✅❌❌Y / Y⭐️ 4.7 (7)
Sleepover | Cityscape 1BD/1BA Downtown Springfield

No image available

$11,573
$65
45%
111$65✅❌❌Y / Y⭐️ 4.7 (6)
Sleepover | Dazzling 1BD/1BA- Downtown Springfield

No image available

$12,404
$80
40%
111$65✅❌❌Y / Y⭐️ 3.9 (8)
Sleepover | Refined Studio - Downtown Springfield

No image available

$16,732
$87
49%
111$65✅❌❌Y / Y⭐️ 4.7 (6)

Return Metrics

-11.94% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$2,979-$5,959-$8,938-$11,918-$14,898-$29,796-$89,388
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$72,000$72,000$72,000$72,000$72,000$72,000$72,000
Down Payment$18,000$18,000$18,000$18,000$18,000$18,000$18,000
Property Appreciation$2,700$5,481$8,345$11,295$14,334$30,952$128,453
Total Return$89,720$89,521$89,406$89,377$89,436$91,156$129,064

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-11.94%

Cap Rate

3.43%

Return on Investment

2.42%

property-location

206 E Main St Walnut Grove, Missouri, 65770

1 bed • 1 bath • 2 guests

Est. $432/mo

Agent

Inquire about this property

Contact Agent

-44

Airbnb Investor Score

-$2,979

Annual Profit

3.4%

Cap Rate

-11.9%

Cash on Cash

$19,278

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $118/night at 71% occupancy ($30,600.14). Airbtics projects $91/night at 58% occupancy ($19,277).

Top 46% of comparables

Top 46% 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.

$20,459

Avg annual revenue

58%

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

$25k

$35k

Sign up to see the data on 40 all comparables

-$2,980

Profit

Revenue

$19,278

Operating Expenses

$16,186

Operating Income

$3,091

Mortgage & Taxes

$6,071

Profit (Cash Flow)

-$2,980

$24,950

Cash Investment

Down Payment

$18,000

Renos & Furnishing

$4,250

Closing Costs

$2,700

Total

$24,950

DSCR Ratio

Weak

0.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-11.94%

Cap Rate

3.43%

Profit (Cummulative)

-$2,980

$72,000

$4,250

$2,700

$0

Total Gain

$605

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

$4,271

Deductible property tax

$891

Your total deduction

$23,377

Your adjusted annual income

$150,000 - $23,377 = $126,623


Taxes on $126,623 (30%)

$37,987

Your old tax bill

$45,000

Your new tax bill

$37,987


Estimated tax savings

$7,013

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:

1

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