BNBCalc Short Term Rental Investment Analysis 2421 E Cherry St, Springfield, MO 65802

3 bed • 2 bath • 9 guests • $315,000

BNB

Calc

Annual Revenue

$29,307

Profit (Cash Flow)

-$9,432

Cap Rate

3.8%

Annual Revenue

$29,307

AirDNA projects $144/night at 55% occupancy ($28,927). Airbtics projects $136/night at 59% occupancy ($29,307). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $136 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,931	$27,241	$40,976	$62,205
Occupancy	48%	61%	69%	77%
Nightly Rate	$102	$115	$154	$210

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hope House - Anchoring Your Soul with Quiet Rest!	$31,598	$134	61%	3	3	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (235)
Charming & Historic Downtown Springfield Bungalow	$24,311	$100	64%	3	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (271)
Roomy-Comfortable-Convenient-Fully fenced backyard	$21,271	$106	49%	3	1	2	$105	❌	❌	✅	Y / Y	⭐️ 4.9 (30)
Spacious 3 bedroom house with big fenced backyard	$20,423	$101	52%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (50)
Blue Door Bungalow	$22,775	$87	66%	3	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (216)
3 bed, 3 bath Cottage by Evangel	$29,773	$102	71%	3	3	1	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (92)
Porch Swing Place - Newly Renovated Charm	$26,059	$112	58%	3	1	2	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (42)
Virginia Modern Luxe	$24,951	$190	34%	3	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (261)
Cheerful 3-bedroom bungalow near Commercial Street	$27,189	$92	77%	3	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.9 (139)
The Two Story on C-Street	$22,180	$150	36%	3	3	1	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (280)
Robberson Street Retreat. Close to Mercy, WOW, MSU	$23,040	$86	67%	3	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
•NEW• The Wild Rose\| Cozy and Bright IG Worthy	$60,270	$319	49%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (29)
Peacock Palace	$30,439	$175	46%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (206)
Sleeps 6, Family Friendly near Downtown & Colleges	$29,589	$130	60%	3	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (19)
Centrally located, dog friendly, great backyard!	$33,303	$115	78%	3	1	2	$35	❌	❌	✅	Y / Y	⭐️ 5 (143)
Lovely Home in the Heart of Spfd	$22,696	$146	39%	3	1	3	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (8)
Spacious 3BR w/Great Amenities	$29,300	$112	70%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (33)
Luxury 3 bedrooms residential home close to Mercy	$27,863	$113	62%	3	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
1932 "Bissman Cottage"	$52,124	$248	49%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (82)
The ClubHouse BnB ~ LOCATION~Hot Tub~Outdoor Space	$51,879	$161	80%	3	2	1	$150	❌	✅	❌	Y / Y	⭐️ 5 (102)
Boho BnB~LOCATION~FirePit~4min to Downtown	$33,335	$102	82%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (70)
The Kickapoo Place/Rountree/MSU	$27,875	$112	68%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (634)
Cute, Cozy Home! ONE Block From Mercy!	$33,711	$152	60%	3	1	30	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Historic Walnut basement MSU one block, large	$19,323	$70	74%	3	1	1	$79	❌	❌	✅	Y / Y	⭐️ 4.8 (75)
Cherry and Pickwick Haven near MSU & Downtown	$25,509	$164	42%	3	2	1	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Portland Speakeasy	$31,554	$209	39%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (126)
White Guesthouse with a Pool	$30,405	$113	69%	3	2	2	$95	✅	❌	✅	Y / Y	⭐️ 5 (94)
Great Location for Work & Play, King Master Suite	$19,465	$115	42%	3	2	2	$109	❌	❌	❌	Y / Y	⭐️ 5 (69)
The Cozy Retreat on Cozy Street!	$38,654	$151	66%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (129)
Whimsical Cottage Near Springfield Art Museum!	$38,203	$138	69%	3	2	2	$171	❌	❌	❌	Y / Y	⭐️ 5 (18)
2 Living Areas & Kids' BunkRoom	$26,579	$101	68%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (83)
Exclusive - East Springfield	$25,455	$168	39%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (19)
Sleeps up to 10/Near Mercy Hospital/ Bass Pro	$21,818	$140	40%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.7 (52)
Springfield's National Treasure Near Mercy & MSU	$34,098	$121	69%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (93)
Route 66 Getaway with Outdoor Gameroom and Garage	$22,584	$103	58%	3	2	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (128)
Blue Villa	$27,575	$91	76%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (200)
Marilyn’s Mansion	$30,530	$223	36%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (21)
Charming, Cozy, and Centrally Located House	$31,736	$112	72%	3	2	1	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (274)
Charming Springfield Home w/ Private Backyard	$69,617	$224	80%	3	1	2	$124	❌	❌	✅	Y / Y	⭐️ 4.3 (31)
The Roanoke House	$18,468	$87	58%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (124)

Return Metrics

-11.65% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,431	-$18,863	-$28,294	-$37,726	-$47,158	-$94,316	-$282,949
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,094	$6,380	$9,868	$13,571	$17,503	$41,111	$252,000
Down Payment	$63,000	$63,000	$63,000	$63,000	$63,000	$63,000	$63,000
Property Appreciation	$9,450	$19,183	$29,209	$39,535	$50,171	$108,333	$449,587
Total Return	$66,112	$69,700	$73,782	$78,380	$83,516	$118,129	$481,637

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.65%

Cap Rate

3.75%

Return on Investment

3.84%

2421 E Cherry St Springfield, MO, 65802

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,511/mo

This property is for sale!

Contact Agent

-41

Airbnb Investor Score

-$9,431

Annual Profit

3.8%

Cap Rate

-11.7%

Cash on Cash

$29,307

Annual Revenue

BNBCalc predicts this property will get $136 per night with 59% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$30,438

Avg annual revenue

59%

Avg occupancy rate

$136

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

$15k

$35k

$50k

$70k

-$9,432

Profit

Revenue

$29,307

Operating Expenses

$17,490

Operating Income

$11,817

Mortgage & Taxes

$21,249

Profit (Cash Flow)

-$9,432

$80,950

Cash Investment

Down Payment

$63,000

Renos & Furnishing

$8,500

Closing Costs

$9,450

Total

$80,950

DSCR Ratio

Weak

0.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.65%

Cap Rate

3.75%

Return on Investment

3.84%

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

$14,950

Deductible property tax

$3,118

Your total deduction

$41,811

Your adjusted annual income

$150,000 - $41,811 = $108,189

Taxes on $108,189 (30%)

$32,457

Your old tax bill

$45,000

Your new tax bill

$32,457

Estimated tax savings

$12,543

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: -