318 W College St Branson, Missouri, 65616
3 bed • 3 bath • 8 guests
Est. $1,727/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$13,030
Annual Profit
10.4%
Cap Rate
14.2%
Cash on Cash
$58,614
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $250/night at 57% occupancy.Projected nightly rate is $205/night at 60% occupancy.
Top 26% of comparables
Top 26% 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.
$46,427
Avg annual revenue
60%
Avg occupancy rate
$205
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$70k
$100k
Sign up to see the data on 40 all comparables
$13,030
Profit
Revenue
$58,614
Operating Expenses
$21,300
Operating Income
$37,314
Mortgage & Taxes
$24,284
Profit (Cash Flow)
$13,030
$91,550
Cash Investment
Down Payment
$72,000
Renos & Furnishing
$8,750
Closing Costs
$10,800
Total
$91,550
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.23%
Cap Rate
10.36%
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
$17,086
Deductible property tax
$3,564
Your total deduction
$23,842
Your adjusted annual income
$150,000 - $23,842 = $126,158
Taxes on $126,158 (30%)
$37,847
Your old tax bill
$45,000
Your new tax bill
$37,847
Estimated tax savings
$7,153
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:
4,443 sqft
Year built:
2021
Size:
1,408 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Heat Pump, Electric
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 160 Pin Oak Court | 3 | 3 | 1,385 | - | 0 | - | - | - |
| 132 Oakwood Estates Court Court | 3 | 3 | 1,408 | - | 4,791.6 | - | - | - |
| 313 2nd Street | 3 | 3 | 1,353 | - | 6,534 | - | - | - |
| 1009 Shawnee Avenue | 3 | 2 | 1,418 | - | 0.52 | - | - | - |
| 182 Oakwood Estates Court | 3 | 2 | 1,280 | - | 4,791.6 | - | - | - |
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 4,443 sqft
- Building area: 1,408 sqft
- Garage: Yes
- Heating: Heat pump, electric
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air
- View: City
- Parking: Driveway, Private, On Street, Garage Faces Front, Garage Door Opener
- Amenities: Dishwasher, Free-Standing Electric Oven, Dryer, Ice Maker, Washer, Exhaust Fan, Microwave, Refrigerator, Electric Water Heater, Disposal
- Price per square foot: $272
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 172.004002007001.001
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $78,600
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $383,200
Schools
- High School: Branson High School with 5/10 star rating