BNBCalc Short Term Rental Investment Analysis 451 Foxfire Point Dr, Innsbrook, MO 63390

2 bed • 2 bath • 6 guests • $559,000

BNB

Calc

Annual Revenue

$31,575

Profit (Cash Flow)

-$23,918

Cap Rate

2.5%

Annual Revenue

$31,575

AirDNA projects $247/night at 35% occupancy ($31,575). Airbtics projects $214/night at 47% occupancy ($36,736). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 35% occupancy rate, $247 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,849	$29,351	$53,305	$83,253
Occupancy	36%	42%	54%	70%
Nightly Rate	$136	$175	$252	$306

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Chalet in Innsbrook!	$37,474	$236	43%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (21)
CJ's Cabin on Aspen by Innsbrook Vacations!	$40,243	$159	61%	2	1	1	$175	❌	✅	✅	Y / Y	⭐️ 4.7 (16)
Happy Moments Chalet by Innsbrook Vacations!	$80,723	$306	70%	2	3	1	$175	❌	✅	✅	N / Y	⭐️ 5 (18)
Lake Aspen Condo, Beach, Cove, Kayak, Fishing,SUP!	$30,503	$208	37%	2	1	2	$125	✅	❌	❌	N / N	⭐️ 5 (54)
Our Little Cabin in the Woods	$27,881	$195	36%	2	1	2	$140	✅	❌	✅	Y / Y	⭐️ 5 (31)
Cozy Condo on Lake Aspen by Innsbrook Vacations!	$17,223	$110	40%	2	3	1	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Squirrel Run at Innsbrook Resort	$48,899	$151	82%	2	1	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (165)
The Innsbrook Oasis by Innsbrook Vacations!	$26,681	$160	40%	2	2	1	$175	❌	✅	❌	Y / Y	⭐️ 4.8 (38)
Snug Harbor by Innsbrook Vacations!	$37,804	$151	60%	2	3	1	$175	❌	✅	❌	N / Y	⭐️ 4.8 (30)
The Waters Edge by Innsbrook Vacations!	$26,972	$128	45%	2	1	1	$175	❌	❌	❌	N / Y	⭐️ 5 (15)
Silvretta Shores by Innsbrook Vacations!	$23,344	$122	46%	2	1	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Hideaway Lake Chalet by Sarah Bernard Chalets	$70,709	$266	65%	2	1	2	$277	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Innsbrook Chalet on Private Lake	$62,558	$219	76%	2	2	2	$150	❌	✅	❌	N / Y	⭐️ 5 (52)
The Innsbrook Oasis Pt. III by Innsbrook	$22,582	$128	40%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Limberry Cove Lakefront Getaway By Sarah Bernard	$87,809	$679	33%	2	2	1	$335	❌	❌	✅	Y / Y	⭐️ 5 (5)
Charming Woodland Cabin by Sarah Bernard Chalets	$61,679	$266	53%	2	1	2	$320	❌	❌	✅	N / Y	⭐️ 5 (39)
Silver Fox Waterfront Chalet Sarah Bernard Chalets	$33,239	$256	32%	2	1	1	$305	❌	❌	✅	N / N	⭐️ 4.8 (5)
Deckadence at Innsbrook by Innsbrook Vacations!	$47,320	$229	52%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (9)
2/1.5 Lakefront, Outdoor Oasis with Hottub/Firepit	$65,786	$384	43%	2	2	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (56)
The Turrach Treehouse by Innsbrook Vacations!	$22,292	$124	40%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Gorgeous chalet on lake Aspen~sleeps 8!	$78,588	$560	38%	2	2	3	$175	✅	❌	❌	N / N	⭐️ 5 (11)
Scandinavian Cozy 2BD/2BA, Firepit and Games	$64,924	$243	73%	2	2	2	$0	✅	❌	❌	N / Y	⭐️ 5 (37)
The Innsbrook Oasis Pt. II by Innsbrook Vacations!	$21,254	$151	34%	2	1	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (28)
The Turnberry Treehouse by Innsbrook Vacations!	$23,606	$130	42%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Romantic Getaway by Sarah Bernard Chalets	$34,087	$231	34%	2	2	2	$285	❌	❌	✅	Y / Y	⭐️ 4.8 (73)
Aspen Spur Trail Retreat by Innsbrook Vacations!	$26,448	$138	47%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Bear Hug Hideaway by Innsbrook Vacations!	$33,469	$230	37%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (3)
Lionshead Beach Condo	$39,830	$312	33%	2	2	3	$190	✅	❌	❌	Y / Y	⭐️ 5 (6)
The Wynnbrook Retreat by Innsbrook Vacations!	$26,595	$164	40%	2	2	1	$175	❌	✅	✅	Y / Y	⭐️ 4.8 (13)
The Lions Den Pt. II by Innsbrook Vacations!	$15,193	$124	30%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
The Music Box Chalet - Innsbrook, MO	$43,572	$251	44%	2	2	2	$130	✅	❌	❌	N / N	⭐️ 4.9 (37)
East Aspen Waterfront Chalet	$58,824	$259	57%	2	2	2	$305	❌	❌	✅	N / Y	⭐️ 4.6 (5)
Geneva Cove Condo by Innsbrook Vacations!	$17,742	$123	34%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Fox Hollow by Innsbrook Vacations!	$73,044	$298	65%	2	2	1	$175	❌	✅	✅	N / Y	⭐️ 4.9 (16)
Acorn Falls by Innsbrook Vacations!	$23,821	$145	38%	2	2	1	$175	❌	❌	❌	N / Y	⭐️ 5 (8)
The Innisfree Escape by Innsbrook Vacations!	$37,484	$159	54%	2	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
St. Gallen Shores by Innsbrook Vacations!	$28,571	$148	46%	2	2	1	$175	❌	❌	❌	N / Y	⭐️ 5 (5)
Modern Lakefront Chalet at Innsbrook	$59,268	$187	84%	2	2	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (105)

Return Metrics

-17.7% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$23,917	-$47,835	-$71,753	-$95,671	-$119,589	-$239,178	-$717,534
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$447,200	$447,200	$447,200	$447,200	$447,200	$447,200	$447,200
Down Payment	$111,800	$111,800	$111,800	$111,800	$111,800	$111,800	$111,800
Property Appreciation	$16,770	$34,043	$51,834	$70,159	$89,034	$192,249	$797,839
Total Return	$551,852	$545,207	$539,080	$533,488	$528,445	$512,070	$639,304

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.7%

Cap Rate

2.46%

Return on Investment

-1.22%

451 Foxfire Point Dr Innsbrook, MO, 63390

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,681/mo

This property is for sale!

Contact Agent

-68

Airbnb Investor Score

-$23,917

Annual Profit

2.5%

Cap Rate

-17.7%

Cash on Cash

$31,575

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $247/night at 35% occupancy.Projected nightly rate is $214/night at 47% occupancy.

Occupancy Rate

Top 83% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$40,286

Avg annual revenue

47%

Avg occupancy rate

$214

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

$15k

$40k

$65k

$90k

-$23,918

Profit

Revenue

$31,575

Operating Expenses

$17,785

Operating Income

$13,791

Mortgage & Taxes

$37,708

Profit (Cash Flow)

-$23,918

$135,070

Cash Investment

Down Payment

$111,800

Renos & Furnishing

$6,500

Closing Costs

$16,770

Total

$135,070

DSCR Ratio

Weak

0.37

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.7%

Cap Rate

2.46%

Return on Investment

-1.22%

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

$26,531

Deductible property tax

$5,534

Your total deduction

$80,194

Your adjusted annual income

$150,000 - $80,194 = $69,806

Taxes on $69,806 (30%)

$20,942

Your old tax bill

$45,000

Your new tax bill

$20,942

Estimated tax savings

$24,058

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -