214 Highly Dr Sunrise Beach, Missouri, 65079
3 bed • 4 bath • 9 guests
Est. $1,727/mo
Inquire about this property
Contact Agent
$730,400
Zestimate
Airbnb Investor Score
-$7,497
Annual Profit
4.7%
Cap Rate
-8.2%
Cash on Cash
$35,020
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $491/night at 22% occupancy.Projected nightly rate is $199/night at 59% occupancy.
Top 78% of comparables
Top 26% 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.
$44,410
Avg annual revenue
59%
Avg occupancy rate
$199
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$70k
$100k
Sign up to see the data on 40 all comparables
-$7,497
Profit
Revenue
$35,020
Operating Expenses
$18,233
Operating Income
$16,787
Mortgage & Taxes
$24,284
Profit (Cash Flow)
-$7,497
$91,800
Cash Investment
Down Payment
$72,000
Renos & Furnishing
$9,000
Closing Costs
$10,800
Total
$91,800
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.16%
Cap Rate
4.66%
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
$17,086
Deductible property tax
$3,564
Your total deduction
$44,404
Your adjusted annual income
$150,000 - $44,404 = $105,596
Taxes on $105,596 (30%)
$31,679
Your old tax bill
$45,000
Your new tax bill
$31,679
Estimated tax savings
$13,321
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:
0.53 sqft
Year built:
1974
Size:
2,188 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.53 sqft
- Building area: 2,188 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: Garage - Detached
- Amenities: -
- Price per square foot: $333
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 01903200000012028000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $43,210
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $730,400
Schools
- High School: Camdenton High School with 6/10 star rating