2233 N Taylor Ave Springfield, MO, 65803
2 bed • 1 bath • 6 guests
Est. $504/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$2,173
Annual Profit
4.7%
Cap Rate
-7.2%
Cash on Cash
$21,367
Annual Revenue
This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
AirDNA projects $130/night at 45% occupancy ($21,366.77). Airbtics projects $103/night at 57% occupancy ($21,443).
Top 74% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$23,240
Avg annual revenue
57%
Avg occupancy rate
$103
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$20k
$30k
$35k
Sign up to see the data on 15 all comparables
-$2,174
Profit
Revenue
$21,367
Operating Expenses
$16,458
Operating Income
$4,909
Mortgage & Taxes
$7,083
Profit (Cash Flow)
-$2,174
$30,400
Cash Investment
Down Payment
$21,000
Renos & Furnishing
$6,250
Closing Costs
$3,150
Total
$30,400
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.15%
Cap Rate
4.67%
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
$4,983
Deductible property tax
$1,040
Your total deduction
$13,439
Your adjusted annual income
$150,000 - $13,439 = $136,561
Taxes on $136,561 (30%)
$40,968
Your old tax bill
$45,000
Your new tax bill
$40,968
Estimated tax savings
$4,032
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:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -