BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 310 Sunrise Acres Dr

2 bed • 1 bath • 6 guests • $195,600

BNB

Calc

Annual Revenue

$26,506

Profit (Cash Flow)

-$3,815

Cap Rate

4.8%

Annual Revenue

$26,506

AirDNA projects $177/night at 41% occupancy ($26,505). Airbtics projects $189/night at 46% occupancy ($31,754). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 41% occupancy rate, $177 rate per night.

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

Percentiles25%50%75%90%
Revenue$17,039$26,009$45,358$72,808
Occupancy36%44%54%66%
Nightly Rate$119$147$213$284

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Pet-Friendly Lake Ozark Escape w/ Shared Pool
$59,445
$264
58%
222$165✅✅✅Y / Y⭐️ 5 (14)
WATERFRONT CONDO with slip for boat
$24,691
$139
36%
223$150✅✅❌Y / Y⭐️ 5 (47)
Swim Dock, family fun, close to Hot spots!
$26,676
$120
55%
232$95❌❌❌Y / Y⭐️ 4.8 (158)
Daniel's Lake Escape! Lake sunset view for miles!
$18,042
$109
42%
222$90✅❌❌Y / Y⭐️ 5 (25)
Come Find Your Soul's Happy Place
$33,865
$122
69%
222$95✅❌✅Y / Y⭐️ 5 (162)
Lake Ozark Vacation Rental w/ Pool Access
$45,528
$297
37%
222$150✅✅❌Y / Y⭐️ 4.5 (8)
Lake View! 2 bed / 2 bath condo steps from pool!
$21,286
$158
32%
221$100✅✅❌Y / Y⭐️ 4.9 (78)
8MM Cottage w/dock & slip in cove
$37,328
$201
45%
222$175❌❌❌Y / Y⭐️ 5 (81)
Bay Point Lookout
$20,956
$106
43%
222$125✅❌❌Y / Y⭐️ 4.8 (125)
Gorgeous condo with year round pool and hot tub!
$21,699
$108
44%
221$150✅✅❌Y / Y⭐️ 5 (22)
2 Master Suites * Waterfront-2 Pools-Tennis court
$14,912
$114
33%
222$90✅❌❌Y / Y⭐️ 4.9 (32)
The Lucky Minnow-Hot Tub, Pool, Pet Friendly
$33,893
$124
68%
222$125✅✅✅Y / Y⭐️ 5 (89)
Beautiful 2 Bed 2 Bath updated on the Lake on HH.
$25,554
$147
43%
222$100✅❌❌Y / Y⭐️ 4.8 (12)
Lakefront Condo with Indoor Pool/Hot Tub!
$28,651
$139
52%
222$90✅✅❌Y / Y⭐️ 5 (131)
Free night and Boat Slip in April! Ask to receive
$13,973
$110
32%
222$90✅✅❌Y / Y⭐️ 4.8 (11)
Lake Views, Lakefront Pool & Paddle Boards!
$39,190
$234
43%
221$163✅❌❌Y / Y⭐️ 4.7 (17)
Fabulous Waterfront Condo!
$19,427
$127
35%
222$145✅✅❌Y / Y⭐️ 5 (43)
Indoor/Outdoor Pool -Hot Tub- GREAT WATR VIEW!
$26,589
$104
66%
222$90✅✅✅Y / Y⭐️ 4.8 (144)
Posh Penthouse- Waterfront, Pools, & Pickleball!
$117,275
$650
48%
222$165✅❌❌Y / Y⭐️ 5 (16)
Indoor/Outdoor Pool & HOT TUB-All Seasons!BOAT SLP
$14,654
$94
40%
222$90✅✅❌Y / Y⭐️ 4.9 (18)
Summer Serenity Waterfront Condo!- Lakeside Pool!
$27,893
$158
41%
222$165✅❌❌Y / Y⭐️ 4.7 (31)
Cozy Haven Lakefront Condo w/ Pool*HotTub*BoatSlip
$24,467
$123
46%
222$109✅✅✅Y / Y⭐️ 5 (34)
Lake Front Family friendly condo with indoor pool!
$19,534
$93
54%
222$130✅✅❌Y / Y⭐️ 4.8 (58)
Bay Point Hideaway – Top Floor Waterfront Condo!
$28,294
$152
44%
222$165✅❌❌Y / Y⭐️ 4.8 (22)
Cozy Lakefront Home - Private Dock in No Wake Cove
$38,017
$154
63%
222$100❌❌❌Y / Y⭐️ 4.8 (59)
Southwood Shores - Lake front on Horseshoe bend
$28,214
$128
54%
223$95✅✅❌Y / Y⭐️ 4.9 (52)
Minutes from Margaritaville | Boat Slip | Amazing
$51,795
$247
55%
222$85✅❌❌Y / Y⭐️ 5 (62)
Sunrise Beach Home with boat dock/slip
$65,445
$226
77%
223$150❌❌✅Y / Y⭐️ 4.7 (26)
Indoor/ outdoor pool hot tub 2B2B waterfront condo
$23,701
$105
54%
222$115✅✅❌Y / Y⭐️ 5 (28)
Turtle Cove – Lakefront Pool & More!
$79,452
$674
31%
222$165✅❌❌Y / Y⭐️ 4.9 (11)
Summertime Blues-Top Floor Waterfront!
$25,242
$148
37%
222$165✅❌❌Y / Y⭐️ 4.6 (19)
Lakefront Condo: Boat Slip + Regatta Bay Amenities
$54,717
$283
49%
222$171✅❌❌Y / Y⭐️ 4.8 (15)
Regatta Bay Condo: Lake Views and Private Patio!
$35,450
$225
41%
223$124✅❌❌Y / Y⭐️ 5 (16)
Ozark Oasis
$30,392
$167
49%
222$80✅❌✅Y / Y⭐️ 5 (16)
Waterfront - Amazing Amenities
$25,817
$210
31%
222$150✅❌❌Y / Y⭐️ 5 (6)
Ski Team Honeymoon Cabin
$45,997
$147
82%
212$85❌❌❌Y / Y⭐️ 5 (88)
Walk-IN Level*Waterfront*2 Bed/2 Bath - wifi
$18,345
$145
32%
222$90✅❌❌Y / Y⭐️ 4.9 (37)
Lake Ozark Condo w/ Lake View * Boat Rental Option
$22,494
$118
48%
223$150✅✅❌Y / Y⭐️ 5 (88)

Return Metrics

-7.44% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$3,814-$7,629-$11,443-$15,258-$19,072-$38,145-$114,436
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$156,480$156,480$156,480$156,480$156,480$156,480$156,480
Down Payment$39,120$39,120$39,120$39,120$39,120$39,120$39,120
Property Appreciation$5,868$11,912$18,137$24,549$31,154$67,270$279,172
Total Return$197,653$199,882$202,293$204,891$207,681$224,724$360,336

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-7.44%

Cap Rate

4.79%

Return on Investment

7.75%

property-location

310 Sunrise Acres Dr Sunrise Beach, Missouri, 65079

2 bed • 1 bath • 6 guests

Est. $938/mo

Agent

This property is for sale!

Contact Agent

$26,506

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $177/night at 41% occupancy.Projected nightly rate is $189/night at 46% occupancy.

Top 66% of comparables

Top 33% 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.

$33,326

Avg annual revenue

46%

Avg occupancy rate

$189

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

$10k

$45k

$80k

$120k

Sign up to see the data on 40 all comparables

-$3,815

Profit

Revenue

$26,506

Operating Expenses

$17,126

Operating Income

$9,380

Mortgage & Taxes

$13,195

Profit (Cash Flow)

-$3,815

$51,238

Cash Investment

Down Payment

$39,120

Renos & Furnishing

$6,250

Closing Costs

$5,868

Total

$51,238

DSCR Ratio

Weak

0.71

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.44%

Cap Rate

4.79%

Profit (Cummulative)

-$3,815

$156,480

$6,250

$5,868

$0

Total Gain

$3,975

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

$9,283

Deductible property tax

$1,936

Your total deduction

$24,055

Your adjusted annual income

$150,000 - $24,055 = $125,945


Taxes on $125,945 (30%)

$37,784

Your old tax bill

$45,000

Your new tax bill

$37,784


Estimated tax savings

$7,216

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:

13,068 sqft

Year built:

1963

Size:

1,840 sqft

Type:

SFR

Parking:

-

Heating:

-

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
2197 Spring Cove Rd321,848-8,7121978$0-
212 Barberton Dr-31,800-4,3561991$0-
92 Summer Pt331,420-4,3562005$0111
321,800-13,0681980$053
374 Shawnee Rd331,680-8,7121995$039
90 Hendrix Haven Dr421,744-4,3561978$0387
547 Sunrise Acres Pt331,438-13,0681982$066
100 Summer Pt321,542-4,3562004$047
2171 Spring Cove Rd321,254-4,3561960$056

Property Details

  • MLS Status: Active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 13,068 sqft
  • Building area: 1,840 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 02 7.0 36.0 000.0 015 004.000
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed:
  • Assessed Value: $11,540
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $376,056


Sale history

DateSale Price% FinancedBuyer
07/08/13$00%Charles D Adamson, Michelle E Adamson

Ownership

  • Name: Kathleen Grantham
  • Owner Occupied: No
  • Owner Mailing Address: 8716 E 87th St, Raytown, Mo 64138
  • Years Owned: 0
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: -
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No