310 Sunrise Acres Dr Sunrise Beach, Missouri, 65079
2 bed • 1 bath • 6 guests
Est. $938/mo
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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>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%
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
$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
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2197 Spring Cove Rd | 3 | 2 | 1,848 | - | 8,712 | 1978 | $0 | - |
| 212 Barberton Dr | - | 3 | 1,800 | - | 4,356 | 1991 | $0 | - |
| 92 Summer Pt | 3 | 3 | 1,420 | - | 4,356 | 2005 | $0 | 111 |
| 3 | 2 | 1,800 | - | 13,068 | 1980 | $0 | 53 | |
| 374 Shawnee Rd | 3 | 3 | 1,680 | - | 8,712 | 1995 | $0 | 39 |
| 90 Hendrix Haven Dr | 4 | 2 | 1,744 | - | 4,356 | 1978 | $0 | 387 |
| 547 Sunrise Acres Pt | 3 | 3 | 1,438 | - | 13,068 | 1982 | $0 | 66 |
| 100 Summer Pt | 3 | 2 | 1,542 | - | 4,356 | 2004 | $0 | 47 |
| 2171 Spring Cove Rd | 3 | 2 | 1,254 | - | 4,356 | 1960 | $0 | 56 |
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
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/08/13 | $0 | 0% | 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