BNBCalc Short Term Rental Rental Arbitrage Analysis 316 Cedar Heights Dr, Camdenton, MO, 65020

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$67,881

Profit (Cash Flow)

$8,656

Cash on Cash Return

81.7%

Annual Revenue

$67,881

AirDNA projects $317/night at 29% occupancy ($33,576). Airbtics projects $413/night at 45% occupancy ($67,880). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 45% occupancy rate, $413 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,369	$64,591	$106,281	$147,191
Occupancy	36%	46%	53%	59%
Nightly Rate	$295	$374	$533	$644

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2 Pools: Waterfront Condo on Lake of the Ozarks!	$100,596	$523	50%	4	3	2	$181	✅	❌	❌	Y / Y	⭐️ 5 (44)
Cedar Heights Delight-Waterfront, Pools, & Wet Bar	$63,478	$348	48%	4	3	2	$215	✅	❌	❌	Y / Y	⭐️ 5 (26)
Lakefront Vacation Rental with Dock & Views!	$140,846	$622	58%	4	2	2	$367	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Updated \| Family Home \| Lake Views \| Sleeping 12	$35,289	$177	51%	4	3	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (54)
7th Heaven-Hot Tub- Ice skating/ Golf Course	$63,431	$433	39%	4	4	2	$325	✅	✅	❌	Y / Y	⭐️ 5 (26)
Golf-Course View Resort Home in Lake of the Ozarks	$134,661	$638	52%	4	3	2	$402	✅	✅	✅	Y / Y	⭐️ 4.5 (3)
4BR/3BA Old Kinderhook Family Gathering & Golfing!	$50,620	$444	31%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (20)
Lakeview Lodge: Lakefront Home	$73,879	$476	39%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (9)
Newly remodeled 4BDR/3BA condo w/12x28 boat slip	$68,752	$317	59%	4	3	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (25)
Wet Feet Retreat	$41,672	$288	37%	4	2.5	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (130)
Fairway to Heaven in Old Kinderhook \| Golf	$43,282	$188	53%	4	3	1	$320	✅	❌	❌	Y / Y	⭐️ 5 (5)
Golfer's Paradise \| Family Home \| Sleeping 12	$37,534	$178	53%	4	4	1	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Fabulous four bedroom condo with boat slip	$70,883	$274	70%	4	3	4	$170	✅	❌	❌	Y / Y	⭐️ 5 (25)
Beautiful Lakefront Home ~ 4BD / 3 Master Suites	$78,007	$396	53%	4	3.5	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (24)
Perfect for families and friends	$87,710	$321	74%	4	3	3	$160	✅	❌	❌	Y / Y	⭐️ 5 (19)
Waterfront Lake of the Ozarks Home w/ Private Dock	$164,961	$747	56%	4	4	3	$413	❌	❌	❌	Y / Y	⭐️ 5 (12)
Rustic Cabin-The Perfect retreat	$75,104	$360	57%	4	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (8)
Sunset View Log Home - Lake of the Ozarks	$39,726	$305	35%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (30)
WATERFRONT! Relaxing 4 bedroom paradise lake house	$36,941	$216	46%	4	3	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (63)
Sea 'n Green 4BD/3BA Golf Villa at Old Kinderhook	$53,350	$296	47%	4	3	3	$283	✅	❌	❌	Y / Y	⭐️ 5 (5)
Scenic Family Condo w/ Game Room & Boat Dock!	$120,146	$563	57%	4	2	2	$181	✅	❌	❌	Y / Y	⭐️ 5 (8)
Vacation at Lake of the Ozarks	$49,423	$293	43%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (13)
Lakefront with Large Dock/Private Inlet/Boat Slip	$108,595	$338	85%	4	2	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (72)
Miramar Lakefront Condo/Pool	$30,228	$144	56%	4	2	5	$175	✅	❌	❌	Y / Y	⭐️ 0 (0)
Castle Cliff Cabin	$59,797	$389	42%	4	2	3	$0	❌	❌	✅	Y / N	⭐️ 5 (4)
Wolf Point Lodge!	$48,087	$318	41%	4	2	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (43)
Blue Horizon Retreat \| Sleeping 12 Guests.	$63,240	$467	37%	4	4	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Fire Pit & Dock: Lake of the Ozarks Retreat!	$117,110	$641	49%	4	2	2	$207	❌	❌	❌	Y / Y	⭐️ 5 (10)
4Bdrm-Lakefront-Private Dock-Rental Boat-THE VIEW!	$61,618	$257	65%	4	3	6	$275	❌	❌	❌	Y / Y	⭐️ 5 (69)
Kamp's Place at Mallard Cove	$58,321	$304	50%	4	3.5	4	$450	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Old Kinderhook 14 green	$88,975	$715	34%	4	6	3	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Beautiful spacious home in quiet cove with dock.	$50,068	$360	38%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (17)
Bring your boat and enjoy the lake!	$60,456	$517	31%	4	3.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
The Pebble - 3+ BR House \| 2630 Sq. Ft \| Lake View/Lake Access \| Sleeps 13	$67,954	$464	40%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (9)

Return Metrics

81.66% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,656	$17,312	$25,968	$34,624	$43,280	$86,561	$259,683
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$8,656	$17,312	$25,968	$34,624	$43,280	$86,561	$259,683

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

81.66%

Payback Period Days

447

Return on Investment

81.66%

316 Cedar Heights Dr 4D Camdenton, Missouri, 65020

4 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$67,881

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $317/night at 29% occupancy.Projected nightly rate is $413/night at 45% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$68,535

Avg annual revenue

45%

Avg occupancy rate

$413

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

$25k

$70k

$115k

$165k

$8,656

Profit

Revenue

$67,881

Operating Expenses

$20,824

Operating Income

$47,056

Net Effective Rent

$38,400

Profit (Cash Flow)

$8,656

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

81.66%

Payback Period Days

447