206 E Main St Walnut Grove, Missouri, 65770
1 bed • 1 bath • 2 guests
Est. $432/mo

Inquire about this property
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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