BNBCalc Short Term Rental Investment Analysis 21945 Farm Road 2249, Cassville, MO

4 bed • 3.5 bath • 12 guests • $1,300,000

BNB

Calc

Annual Revenue

$71,314

Profit (Cash Flow)

$48,636

Cap Rate

4.7%

Annual Revenue

$71,314

AirDNA projects $293/night at 30% occupancy ($32,104). Airbtics projects $303/night at 47% occupancy ($52,014). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55% occupancy rate, $355 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,765	$50,103	$74,037	$107,846
Occupancy	36%	47%	55%	67%
Nightly Rate	$250	$284	$355	$420

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sleeps 14-Marina, Pool, Roaring River & Table Rock	$62,027	$416	40%	4	2.5	1	$225	✅	❌	❌	Y / Y	⭐️ 5 (27)
The Lodge - Table Rock Lake	$31,317	$224	37%	4	2.5	2	$140	❌	✅	❌	Y / Y	⭐️ 5 (25)
Scandinavian Lake House Sleeps 12 & Pool	$45,460	$353	35%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (15)
Table Rock Lake Hideaway w/ Deck: Bring Your Boat!	$72,855	$286	66%	4	3	2	$181	❌	❌	❌	Y / Y	⭐️ 5 (35)
Vintage Vegas -Lakefront Luxury on Table Rock Lake	$78,291	$415	51%	4	2.5	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (48)
Huge Missouri Lake Home - Walk to Table Rock Lake	$63,140	$346	45%	4	2.5	2	$181	❌	❌	✅	Y / Y	⭐️ 4.5 (65)
Table Rock\|Eureka Springs\|Dogwood Canyon\|Kids Wlcm	$55,387	$305	48%	4	2	1	$300	❌	❌	✅	Y / Y	⭐️ 5 (31)
LakeFront15’ Theater ScreenKayaks4AcresFirePit	$51,846	$205	63%	4	2	1	$199	✅	❌	❌	Y / Y	⭐️ 5 (97)
Shell Knob Home w/ Deck & Table Rock Lake View	$38,682	$179	51%	4	2.5	2	$155	❌	❌	✅	Y / Y	⭐️ 4.5 (37)
Home w/ Large Deck on Table Rock Lake!	$112,306	$282	99%	4	2	2	$227	❌	❌	✅	N / Y	⭐️ 5 (78)
Table Rock Lake Home w/ Lake Access & Views	$59,980	$273	58%	4	2	2	$232	❌	❌	✅	Y / Y	⭐️ 5 (40)
Cottages 1&2/Roaring River/TRL/EurekaSprings/Wi-Fi	$57,379	$282	54%	4	4	2	$150	❌	❌	✅	N / Y	⭐️ 5 (10)
J’s Place at the Lake	$30,415	$171	47%	4	2	2	$130	✅	❌	❌	Y / N	⭐️ 5 (107)
Old Hickory #7 at the Timber's Resort	$27,294	$165	43%	4	2	1	$150	✅	✅	❌	Y / Y	⭐️ 4 (10)
Secluded/HotTub/StunningViews/RooftopDeck/PoolTbl	$120,883	$419	77%	4	3	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (105)
Family-Friendly Cabin By Golf Course & Marina	$80,614	$410	52%	4	3	2	$184	❌	❌	❌	Y / Y	⭐️ 5 (36)
Table Rock Lake Luxe Cabin Chef's kitchen King Bed	$46,358	$306	40%	4	3	3	$199	❌	❌	❌	Y / Y	⭐️ 5 (29)
Secluded cozy cabin - 4bd, 3ba	$58,210	$290	54%	4	3	3	$110	❌	❌	✅	Y / Y	⭐️ 5 (24)
Lakeside Gnome sweet home	$28,266	$227	32%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (39)
Luxurious Lakefront Octagon House on Table Rock!!	$63,684	$435	40%	4	2	6	$250	❌	❌	❌	Y / Y	⭐️ 5 (26)
Cabin Retreat on Table Rock Lake w/ Fire Pit!	$32,332	$208	41%	4	2	2	$155	✅	✅	❌	Y / Y	⭐️ 4.5 (30)
The Oaks #5 at the Timber's Resort	$34,085	$182	49%	4	2	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (11)
Dockside Getaway Lakefront, Campfire, Cooking Area	$84,329	$361	62%	4	2	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (34)
Actual Lake Front-Family Friendly LonePine Retreat	$38,156	$261	39%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (60)
Welch Cabin with boat launch	$38,957	$350	30%	4	5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (21)
Cozy Log Cabin on Table Rock Lake - Cabin #8	$52,871	$261	55%	4	2	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (51)
Dave’s Eureka on Table Rock Lake!	$113,682	$449	67%	4	4	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (41)
Bower Lodge: Lakeview \| Cozy Luxurious 4bd	$48,925	$286	44%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (21)
Woodsdale Drive #43-8	$40,784	$216	51%	4	3	2	$75	❌	❌	❌	Y / Y	⭐️ 3.5 (3)
Lakehouse at Rod n Reel Point	$66,852	$280	65%	4	2	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (10)
Safari Park House	$103,025	$385	69%	4	3.5	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (18)
Table Rock Lake Log Home Best View on the lake!	$106,531	$272	100%	4	3	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (14)
Holiday Island Home: Fire Pit & Boat Parking!	$53,369	$301	47%	4	2	3	$155	✅	❌	❌	Y / Y	⭐️ 4.8 (37)

Return Metrics

3.76% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$48,636	$97,272	$145,909	$194,545	$243,182	$486,364	$1,459,094
Revenue Appreciation	$2,139	$4,343	$6,612	$8,950	$11,358	$24,526	$101,783
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$1,300,000	$1,300,000	$1,300,000	$1,300,000	$1,300,000	$1,300,000	$1,300,000
Property Appreciation	$39,000	$79,170	$120,545	$163,161	$207,056	$447,091	$1,855,441
Total Return	$1,389,775	$1,480,785	$1,573,067	$1,666,657	$1,761,597	$2,257,982	$4,716,319

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.76%

Cap Rate

4.73%

Return on Investment

6.65%

21945 FR 2249 Cassville, Missouri, 65625

4 bed • 3.5 bath • 12 guests

Purchase Price

Est. $6,235/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$48,636

Annual Profit

4.7%

Cap Rate

3.8%

Cash on Cash

$71,314

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $293/night at 30% occupancy.Projected nightly rate is $303/night at 47% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$55,121

Avg annual revenue

47%

Avg occupancy rate

$303

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

$20k

$50k

$85k

$120k

$48,636

Profit

Revenue

$71,314

Operating Expenses

$9,807

Operating Income

$61,506

Mortgage & Taxes

$12,870

Profit (Cash Flow)

$48,636

$1,310,875

Cash Investment

Down Payment

$1,300,000

Renos & Furnishing

$10,875

Total

$1,310,875

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.76%

Cap Rate

4.73%

Return on Investment

6.65%

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

Deductible property tax

$12,870

Your total deduction

$94,778

Your adjusted annual income

$150,000 - $94,778 = $55,222

Taxes on $55,222 (30%)

$16,567

Your old tax bill

$45,000

Your new tax bill

$16,567

Estimated tax savings

$28,433

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com