BNBCalc Short Term Rental Investment Analysis 375 Majestic Circle, Branson, Missouri 65616, United States

5 bed • 4.5 bath • 14 guests • $700,800

BNB

Calc

Annual Revenue

$95,431

Profit (Cash Flow)

$22,671

Cap Rate

10.0%

Annual Revenue

$95,431

AirDNA projects $568/night at 46% occupancy ($95,430).

BNB Calc projects a 46% occupancy rate, $568 rate per night.

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

Return Metrics

13% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,671	$45,342	$68,013	$90,684	$113,355	$226,711	$680,135
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$560,640	$560,640	$560,640	$560,640	$560,640	$560,640	$560,640
Down Payment	$140,160	$140,160	$140,160	$140,160	$140,160	$140,160	$140,160
Property Appreciation	$21,024	$42,678	$64,983	$87,956	$111,619	$241,016	$1,000,225
Total Return	$744,495	$788,821	$833,796	$879,441	$925,775	$1,168,528	$2,381,160

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13%

Cap Rate

9.98%

Return on Investment

29.01%

375 Majestic Cir Branson, Missouri, 65616-8124

5 bed • 4.5 bath • 14 guests

Purchase Price

Est. $3,361/mo

This property is for sale!

Contact Agent

$95,431

Annual Revenue

Projected nightly rate is $568/night at 46% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,671

Profit

Revenue

$95,431

Operating Expenses

$25,486

Operating Income

$69,945

Mortgage & Taxes

$47,274

Profit (Cash Flow)

$22,671

$174,309

Cash Investment

Down Payment

$140,160

Renos & Furnishing

$13,125

Closing Costs

$21,024

Total

$174,309

DSCR Ratio

Strong

1.48

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13%

Cap Rate

9.98%

Return on Investment

29.01%

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

$33,261

Deductible property tax

$6,938

Your total deduction

$50,753

Your adjusted annual income

$150,000 - $50,753 = $99,247

Taxes on $99,247 (30%)

$29,774

Your old tax bill

$45,000

Your new tax bill

$29,774

Estimated tax savings

$15,226

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:

2019

Size:

2,503 sqft

Type:

SFR

Parking:

Heating:

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
1582 Skyview Dr	3	4	2,992	-	12,500	2000	$0	-
302 Santa Fe Ave	3	3	3,224	-	46,609	1994	$0	-
521 Hummingbird Hills Ln	-	-	2,877	-	0	2006	$0	-
332 Majestic Cir	-	-	4,057	-	0	2007	$0	31
314 Lone Pine Rd	-	-	3,761	-	12,500	2007	$0	-
507 Hummingbird Hills Ln	-	-	2,579	-	0	2006	$0	12
280 Lakefront Dr	10	9	4,777	-	0	2019	$0	-
14 Dalton Cir	-	-	5,347	-	0	1999	$0	6
1624 Skyview Dr	-	-	3,248	-	25,000	2007	$0	12
157 Topeka St	-	-	2,948	-	0	2007	$0	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: -

Lot size: -

Building area: 2,503 sqft

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 18-2.0-10-002-001-010.009

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2024

Assessed Value: $141,970

County Est. Land Value: $125,000

Assessed Land Value: -

County Est. Structure Value: $318,666

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
07/20/21	$0	0%	Majestic Mo Llc
05/18/21	$0	0%	Vince Hilt, Jana Hilt
02/25/21	$0	0%	Lake And Land Properties Llc
10/05/18	$0	0%	Vince Hilt, Jana Hilt

Ownership

Name: Majestic Mo Llc

Owner Occupied: No

Owner Mailing Address: 3225 Mcleod Dr, Las Vegas, NV 89121

Years Owned: 38

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No