314 Shawnee Rd Sunrise Beach, Missouri, 65079
3 bed • 2 bath • 9 guests
Est. $1,774/mo
Inquire about this property
Contact Agent
$369,900
Zestimate
Airbnb Investor Score
$10,277
Annual Profit
9.5%
Cap Rate
11.0%
Cash on Cash
$56,218
Annual Revenue
BNBCalc predicts this property will get $296 per night with 52% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 41% 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.
$60,512
Avg annual revenue
52%
Avg occupancy rate
$296
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$110k
$160k
Sign up to see the data on 40 all comparables
$10,278
Profit
Revenue
$56,218
Operating Expenses
$20,988
Operating Income
$35,230
Mortgage & Taxes
$24,952
Profit (Cash Flow)
$10,278
$93,577
Cash Investment
Down Payment
$73,980
Renos & Furnishing
$8,500
Closing Costs
$11,097
Total
$93,577
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.98%
Cap Rate
9.52%
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
$17,556
Deductible property tax
$3,662
Your total deduction
$27,541
Your adjusted annual income
$150,000 - $27,541 = $122,459
Taxes on $122,459 (30%)
$36,738
Your old tax bill
$45,000
Your new tax bill
$36,738
Estimated tax savings
$8,262
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:
5,100 sqft
Year built:
1996
Size:
1,200 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Electric, Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 5,100 sqft
- Building area: 1,200 sqft
- Garage: No
- Heating: Electric, forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: Carport, No Garage
- Amenities: Washer/Dryer Stacked, Dishwasher, Ice Maker, Microwave, Range, Refrigerator, Stove
- Price per square foot: $308
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 02703600000007007006
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $18,300
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $369,900
Schools
- High School: Camdenton High School with 6/10 star rating