BNBCalc Short Term Rental Investment Analysis 293 Winter Wood Loop, Linn Creek, MO

3 bed • 3 bath • 12 guests • $752,800

BNB

Calc

Annual Revenue

$140,071

Profit (Cash Flow)

$57,400

Cap Rate

14.4%

Annual Revenue

$140,071

AirDNA projects $310/night at 44% occupancy ($49,819). Airbtics projects $312/night at 51% occupancy ($58,117). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 59% occupancy rate, $650 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,374	$54,150	$79,438	$116,351
Occupancy	43%	53%	59%	62%
Nightly Rate	$221	$274	$360	$504

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private Lakehouse in Lake Ozark	$53,735	$295	49%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (22)
Waterfront Yard + Game Room: Linn Creek Getaway!	$125,769	$574	59%	3	2	2	$181	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Classic LOTO A-Frame w/ Gorgeous Main Channel View	$55,665	$255	59%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (54)
LOZ Retreat: Private Dock, Kayaks, Firepit & More!	$35,228	$169	55%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (66)
Blue Hippo Haven	$50,731	$236	56%	3	2.5	2	$140	❌	✅	✅	Y / Y	⭐️ 5 (225)
Shell Bay \| Luxury \| Main Channel \| Private Dock	$26,012	$148	44%	3	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (66)
Lakefront Home, quiet cove hot tub	$50,004	$290	46%	3	2	2	$180	❌	✅	❌	Y / Y	⭐️ 5 (28)
Osage Beach Home: Deck, Pool Access	$65,422	$500	35%	3	3	2	$171	✅	❌	❌	Y / Y	⭐️ 5 (18)
Outdoor Amenities - Fire Pit - Newly Renovated	$29,690	$156	52%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (44)
3 bedroom villa with fantastic lake view and slip	$21,398	$99	57%	3	2	2	$125	✅	❌	❌	N / N	⭐️ 5 (12)
Rustic Retreat - Fire Pit and Private Dock!	$78,181	$663	32%	3	2.5	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (10)
Sunrise Beach Retreat on Lake of the Ozarks!	$92,622	$757	31%	3	2	3	$181	❌	❌	❌	Y / Y	⭐️ 4.7 (29)
Cozy Lake Cabin Gem-Perfect Location/Family Fun	$49,114	$331	40%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (41)
2 Mi to Margaritaville Resort: Lake-View Retreat!	$102,082	$465	59%	3	3	2	$217	✅	❌	✅	Y / Y	⭐️ 5 (25)
Schaefer Shoreline Adventure	$66,303	$339	53%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (65)
Oasis on Lake Ozark	$89,381	$289	82%	3	3.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (20)
Beautiful 3 bed/2bath Home @ 30MM in Linn Creek	$67,940	$317	57%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (26)
Cozy Cove near Amphitheater	$43,305	$216	52%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (12)
The Blue Bungalow! - Private Dock, Kayaks, & More!	$35,117	$220	41%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Cozy Cottage with Beautiful Lake Views	$28,977	$160	48%	3	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (45)
The “Reel Diehl” Lakehouse	$35,907	$271	35%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (20)
Ozark Key Cabin - Embark on an amazing stay!	$51,184	$260	53%	3	2	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (7)
Hawk Island Paradise	$39,855	$187	55%	3	2.5	1	$275	❌	❌	❌	Y / Y	⭐️ 5 (26)
The Hyde-a-way is Pet Friendly with Amazing Views!	$86,395	$349	67%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (6)
Linn Creek Home	$30,529	$254	32%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (73)
Linn Creek Home w/ Lake Views: 8 Mi to Beach!	$49,559	$394	34%	3	2	2	$310	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
Lakefront Retreat in the Heart of Osage Beach!	$88,009	$435	53%	3	2	2	$191	❌	❌	❌	Y / Y	⭐️ 5 (25)
Oak Dale Inn	$69,046	$343	55%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Lakefront home w/ private dock, quiet cove	$40,098	$238	45%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (6)
Boat Slip, Fishing, Lake Views, Main Channel	$52,242	$234	61%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Valentine Point	$63,354	$278	62%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (55)
Tiki Hollow - Waterfront house w/ Huge martini dec	$67,104	$291	62%	3	2	1	$294	❌	❌	❌	Y / Y	⭐️ 5 (3)
Beautiful Lake Front, Private Dock, Pet Friendly!	$34,951	$219	40%	3	1.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (41)
"Lake Paradise" Spectacular views 3bd/2bth hot tub	$38,653	$245	40%	3	2	3	$250	❌	✅	✅	Y / Y	⭐️ 4.5 (72)
Vista point	$21,938	$111	54%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (48)
Lake Ozark Waterfront Bliss	$125,650	$417	82%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (12)
Private Game Room & Dock: Lake of the Ozarks Home	$155,696	$536	77%	3	2.5	3	$232	✅	❌	❌	Y / Y	⭐️ 4 (22)
Cozy Ozark Cabin for family, friends, & fun!	$47,494	$239	53%	3	2	4	$285	❌	❌	✅	Y / Y	⭐️ 5 (43)
Private Balcony & Fall Views: Osage Beach Condo	$89,383	$501	47%	3	3	2	$207	✅	❌	✅	Y / Y	⭐️ 5 (11)
Firepit, Kayaks, Paddle Board, Lake Views	$49,564	$222	61%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)

Return Metrics

31.55% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$57,400	$114,800	$172,200	$229,601	$287,001	$574,003	$1,722,009
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$602,240	$602,240	$602,240	$602,240	$602,240	$602,240	$602,240
Down Payment	$150,560	$150,560	$150,560	$150,560	$150,560	$150,560	$150,560
Property Appreciation	$22,584	$45,845	$69,804	$94,483	$119,901	$258,900	$1,074,443
Total Return	$832,784	$913,446	$994,805	$1,076,884	$1,159,703	$1,585,703	$3,549,252

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.55%

Cap Rate

14.37%

Return on Investment

48.03%

293 Winter Wood Loop Linn Creek, Missouri, 65052

3 bed • 3 bath • 12 guests

Purchase Price

Est. $3,611/mo

Inquire about this property

Contact Agent

$752,800

Zestimate

171

Airbnb Investor Score

$57,400

Annual Profit

14.4%

Cap Rate

31.6%

Cash on Cash

$140,071

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $310/night at 44% occupancy.Projected nightly rate is $312/night at 51% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 3% of comparables

Seasonality

40 Airbnb Comparables

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

$60,082

Avg annual revenue

51%

Avg occupancy rate

$312

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

$65k

$110k

$155k

$57,400

Profit

Revenue

$140,071

Operating Expenses

$31,889

Operating Income

$108,182

Mortgage & Taxes

$50,782

Profit (Cash Flow)

$57,400

$181,894

Cash Investment

Down Payment

$150,560

Renos & Furnishing

$8,750

Closing Costs

$22,584

Total

$181,894

DSCR Ratio

Strong

2.13

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

31.55%

Cap Rate

14.37%

Return on Investment

48.03%

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

$35,729

Deductible property tax

$7,453

Your total deduction

$18,386

Your adjusted annual income

$150,000 - $18,386 = $131,614

Taxes on $131,614 (30%)

$39,484

Your old tax bill

$45,000

Your new tax bill

$39,484

Estimated tax savings

$5,516

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:

1.21 sqft

Year built:

1979

Size:

3,357 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 1.21 sqft

Building area: 3,357 sqft

Garage: No

Heating: Forced air, electric

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central

View: Water

Parking: Off-street, Garage

Amenities: Dishwasher, Dryer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer

Price per square foot: $223

Lot Info

Zoning: -

Land Use: -

Parcel Number: 07702500000008012000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $46,730

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $750,700

Schools

High School: Camdenton High School with 6/10 star rating