BNBCalc Short Term Rental Investment Analysis 335 Bear Ln, Hollister, MO 65672

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$34,910

Profit (Cash Flow)

$16,692

Cap Rate

Infinity%

Annual Revenue

$34,910

AirDNA projects $177/night at 54% occupancy ($34,910). Airbtics projects $119/night at 60% occupancy ($26,078). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 54% occupancy rate, $177 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,978	$24,043	$37,290	$51,608
Occupancy	51%	57%	70%	81%
Nightly Rate	$92	$110	$139	$167

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cabin In The Woods! Minutes from Branson Landing	$37,637	$153	65%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (77)
Charming Forest Cabin! 5 Min from Branson Landing	$34,245	$167	54%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
Serene Forest Escape! Near Branson Landing	$33,930	$131	69%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (130)
Cozy & Convenient Branson Condo w/ Balcony!	$18,672	$72	56%	1	2	2	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Cabin of Dreams	$26,283	$138	51%	1	1	2	$25	❌	❌	❌	N / Y	⭐️ 5 (16)
Near Downtown Hollister, Historic, Free Tickets	$28,862	$182	41%	1	1	1	$128	❌	❌	✅	Y / Y	⭐️ 5 (3)
Welcoming Downtown Branson Cottage w/ Pool Access!	$26,071	$117	59%	1	1	2	$62	✅	❌	❌	N / Y	⭐️ 4.9 (49)
Cozy Coop Cottage	$30,399	$106	77%	1	1	2	$75	❌	❌	❌	Y / N	⭐️ 4.8 (7)
House on the Rock	$22,322	$142	42%	1	2	2	$55	❌	❌	❌	N / Y	⭐️ 4.5 (2)
Downtown Branson Cottage w/ Pool Access!	$21,644	$93	61%	1	1	2	$62	✅	❌	❌	N / Y	⭐️ 5 (48)
Branson Cottage w/ Pool Access ~ 2 Mi to the Strip	$29,992	$117	68%	1	1	2	$62	✅	❌	❌	Y / Y	⭐️ 5 (41)
Dwtwn Boho Bungalow\|Walk 2 Lndng, Main St.\|Firepit	$53,909	$150	95%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (86)
A2 Wally's by the Convention Center and Landing	$14,287	$86	42%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (94)
A3 Wally's downtown by The Landing and Convention	$12,199	$101	33%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (135)
Cute NEW 1 BR at Holiday Hills!	$21,423	$99	57%	1	1	2	$70	✅	❌	❌	Y / Y	⭐️ 5 (40)
Condo in Branson Golf resort	$15,792	$100	37%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (108)
The Cabin at Rock Canyon	$44,382	$209	57%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (182)
Beautiful Golf Condo with Private, Covered Balcony	$28,091	$97	75%	1	1	1	$73	✅	❌	❌	Y / Y	⭐️ 4.8 (30)
1BR Golf Condo with Private, Covered Balcony	$18,996	$90	53%	1	1	1	$73	✅	❌	❌	Y / Y	⭐️ 4.8 (4)
King Suite with Jacuzzi ~ Near The Strip! (T1-9)	$21,127	$93	52%	1	1	1	$149	✅	❌	❌	Y / Y	⭐️ 3.5 (3)
Kayak Cabin - Themed Décor	$19,403	$138	37%	1	1	2	$55	❌	❌	❌	N / Y	⭐️ 4.8 (57)
1BR Walk-In w/ Large Jacuzzi! Pet Friendly (CH5-3)	$22,044	$94	58%	1	1	1	$110	❌	✅	✅	N / Y	⭐️ 4.5 (50)
Hunting Cabin- Themed Décor	$22,538	$139	43%	1	1	2	$55	❌	❌	❌	Y / Y	⭐️ 4.9 (132)
Cozy King Suite with Whirlpool Tub, Private Balcony	$21,860	$80	70%	1	1	1	$68	✅	❌	❌	N / Y	⭐️ 4.8 (54)
Lovely Condo In The Heart Of Branson, MO	$20,308	$85	62%	1	1	2	$60	❌	✅	❌	Y / Y	⭐️ 4.8 (71)
King Bedroom Walk-in Golf Condo with Sunroom	$23,827	$115	54%	1	1	1	$73	✅	❌	❌	Y / Y	⭐️ 5 (3)
Getaway Cabin for Two - Moments from the Strip!	$37,807	$130	75%	1	1	2	$73	✅	❌	❌	Y / Y	⭐️ 4.7 (46)
Private 1 bedroom guest house with creek front.	$37,544	$124	81%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (104)
Marriott Willow Ridge Luxury Studio	$43,441	$143	83%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (194)
Beary Romantic Cabin with Jacuzzi Tub & Fireplace	$67,783	$205	88%	1	1	1	$73	✅	❌	❌	Y / Y	⭐️ 5 (40)
1 BR/1 BA/2 Queen Beds Gated Golf Course Resort	$22,347	$73	81%	1	1	2	$50	✅	✅	❌	Y / Y	⭐️ 5 (114)
Jacuzzi for Two 5 Min Branson Landing	$19,669	$96	50%	1	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (61)
Branson Fun and Attractions - 1 BD w/Kitchen	$28,932	$155	51%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Walk-In Updated King Suite Private Patio	$31,803	$93	90%	1	1	1	$68	✅	✅	❌	Y / Y	⭐️ 4.8 (59)
Modern Farmhouse-Themed Walk-in Golf Condo	$24,903	$90	70%	1	1	1	$73	✅	❌	❌	Y / Y	⭐️ 4.8 (24)
Lovely Golf Suite with Kitchenette	$15,624	$79	51%	1	1	1	$62	✅	❌	❌	Y / Y	⭐️ 4.8 (33)
King Suite Golf Condo - Jacuzzi Tub & Kitchenette	$41,542	$176	63%	1	1	1	$68	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Lovely Golf Condo with Private Balcony	$18,089	$90	50%	1	1	1	$73	✅	❌	❌	N / N	⭐️ 5 (10)
Lovely Walk-in King Bed Golf Condo	$32,153	$128	65%	1	1	1	$73	✅	❌	❌	Y / Y	⭐️ 5 (3)
1BR Golf Condo with Private, Covered Balcony	$18,614	$92	52%	1	1	1	$73	✅	❌	❌	Y / Y	⭐️ 4.8 (12)

Return Metrics

392.74% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,691	$33,383	$50,075	$66,766	$83,458	$166,917	$500,751
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	$16,691	$33,383	$50,075	$66,766	$83,458	$166,917	$500,751

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

392.74%

Cap Rate

∞%

Return on Investment

392.74%

335 Bear Ln Hollister, MO, 65672

1 bed • 1 bath • 3 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Infinity

Airbnb Investor Score

$16,691

Annual Profit

Infinity%

Cap Rate

392.7%

Cash on Cash

$34,910

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $177/night at 54% occupancy ($34,910.02). Airbtics projects $119/night at 60% occupancy ($26,078).

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

40 Airbnb Comparables

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

$27,762

Avg annual revenue

60%

Avg occupancy rate

$119

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

$30k

$50k

$70k

$16,692

Profit

Revenue

$34,910

Operating Expenses

$18,218

Operating Income

$16,692

Mortgage & Taxes

Profit (Cash Flow)

$16,692

$4,250

Cash Investment

Down Payment

Renos & Furnishing

$4,250

Closing Costs

Total

$4,250

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

392.74%

Cap Rate

∞%

Return on Investment

392.74%

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

Deductible property tax

Your total deduction

-$15,417

Your adjusted annual income

$150,000 - -$15,417 = $165,417

Taxes on $165,417 (30%)

$49,625

Your old tax bill

$45,000

Your new tax bill

$49,625

Estimated tax savings

-$4,625

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:

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -