BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 484 Hogan Dr, Lake Ozark, MO 65049

5 bed • 4 bath • 15 guests • $825,000

BNB

Calc

Annual Revenue

$192,586

Profit (Cash Flow)

$98,218

Cap Rate

18.7%

Annual Revenue

$192,586

AirDNA projects $1,014/night at 52% occupancy ($192,585). Airbtics projects $664/night at 49% occupancy ($118,835). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 52% occupancy rate, $1,014 rate per night.

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

Percentiles25%50%75%90%
Revenue$65,049$114,778$182,714$239,512
Occupancy37%47%61%65%
Nightly Rate$475$655$800$975

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Ultimate Lake Dream! 5 bdrms & Sleeps 19 Guests!

No image available

$330,364
$1,528
58%
544$375✅❌❌Y / Y⭐️ 5 (12)
Magazine-Featured Mansion, Golf Green, Casino, etc

No image available

$174,124
$690
64%
561$440❌❌✅Y / Y⭐️ 5 (71)
Relaxing 5 bedroom home great for any occasion

No image available

$76,947
$372
51%
532$250❌❌✅Y / Y⭐️ 5 (49)
Luxury Lake House Private Pickleball Ct & Pool

No image available

$287,958
$1,143
67%
541$450✅✅❌Y / Y⭐️ 5 (53)
Stunning 5 bedroom 3 bath in cove with dock.

No image available

$82,793
$617
33%
533$250❌❌❌Y / Y⭐️ 4.8 (28)
Amazing Decks, Sunsets & Lake Days

No image available

$68,264
$530
34%
541$442❌❌❌Y / Y⭐️ 4.8 (29)
Sunset Retreat: Mile Marker 21 Overlook

No image available

$116,171
$652
47%
532$350❌❌✅Y / Y⭐️ 4.9 (72)
Amazing Game Room with Dock Tram and Boat Rental

No image available

$85,728
$692
33%
541$595✅❌❌Y / Y⭐️ 4.8 (18)
Ray of Sunshine!

No image available

$110,359
$736
36%
544$400❌❌❌Y / Y⭐️ 5 (12)
Gorgeous view of Main Channel, spacious 7bed/3BA

No image available

$39,065
$233
45%
533$200✅❌❌Y / Y⭐️ 4.8 (20)
Lake Ozark Tropical Retreat with a Hot Tub!

No image available

$105,781
$835
34%
543$250❌✅❌Y / Y⭐️ 0 (1)
Book Summer Vacay Now! Amazing Dock- WOW location

No image available

$167,284
$957
47%
542$299❌✅❌Y / Y⭐️ 5 (41)
5 bedroom Lake Ozark House

No image available

$133,075
$788
46%
525$300❌✅❌Y / Y⭐️ 4.9 (20)
Amazing Location ~Game Room & Hot Tub ~Swim Dock

No image available

$301,914
$1,257
64%
543$285✅✅❌Y / Y⭐️ 4.5 (49)
Knolls Mansion, private pool,hot tub & boat 4 rent

No image available

$200,864
$1,388
39%
563$500✅✅❌Y / Y⭐️ 4.8 (73)
Cove Front, Kayak, Pedal Boat, and Nearby Restos

No image available

$125,526
$753
44%
541$530✅❌✅Y / Y⭐️ 5 (12)
Lake house retreat for the whole family!

No image available

$191,559
$825
63%
522$250❌❌❌Y / Y⭐️ 5 (12)
Paradise Point

No image available

$106,421
$827
35%
544$350✅❌❌Y / Y⭐️ 4.3 (11)
Beautiful, updated Lake Home at the 2MM!

No image available

$88,401
$518
44%
532$350❌❌❌Y / Y⭐️ 4.5 (16)
Hollyhock House

No image available

$130,246
$659
54%
534$295❌❌❌Y / N⭐️ 5 (1)
Treetops at the Waterfront (MM5) 5Bed/3.5Bath

No image available

$129,775
$548
63%
543$450❌❌✅Y / Y⭐️ 4.7 (7)
Porto Cima Lakefront Home in Lake of the Ozarks

No image available

$108,722
$314
94%
542$275✅❌✅Y / Y⭐️ 4.8 (11)
Lakefront 5-Bedroom Home with Dock

No image available

$54,886
$367
38%
532$210❌❌✅Y / Y⭐️ 5 (57)
Ozark Oasis | Theater, Hot Tub, Sleep 14+, 2mm

No image available

$65,920
$581
31%
533$0✅✅✅Y / Y⭐️ 4.9 (31)
Waterfront Home w/ Boat Dock, Decks, & Grill!

No image available

$104,529
$510
56%
543$0❌❌❌Y / Y⭐️ 4.9 (17)
The Hangout, Spacious 5 Bedroom W/ Game Room

No image available

$48,495
$250
53%
522$0❌❌❌Y / Y⭐️ 4.9 (25)
Fantastic Flamingo Getaway

No image available

$36,694
$204
33%
542$375❌❌❌Y / Y⭐️ 0 (0)
Centrally located, lakefront home on LOTO!

No image available

$119,320
$495
65%
533$250❌❌❌Y / Y⭐️ 5 (35)
Log Cabin, boat dock & slip, walk to Bagnell,

No image available

$50,329
$308
38%
522$200❌❌✅Y / Y⭐️ 4.6 (37)
5 Bedroom on Lake of the Ozarks

No image available

$134,625
$603
61%
543$250❌❌✅Y / Y⭐️ 5 (1)
Luxury Lakefront House

No image available

$144,687
$573
67%
551$562❌❌✅Y / Y⭐️ 5 (2)
Spacious Family Retreat only 5 mins from the Dam!

No image available

$88,748
$398
57%
544$350❌❌❌Y / Y⭐️ 5 (5)
Lick Branch Cove Home w/ Boat Slip & 2 Decks!

No image available

$62,426
$416
41%
522$0❌❌❌Y / Y⭐️ 5 (6)
Lakeside Luxury with Breathtaking Views

No image available

$248,685
$715
92%
542$650✅❌❌Y / Y⭐️ 0 (3)
Large Waterfront home w dock! no fees!

No image available

$178,608
$800
61%
533$0❌❌❌Y / N⭐️ 5 (4)
Unique Octagon Home On Water

No image available

$145,824
$699
57%
561$0✅✅✅Y / N⭐️ 5 (8)
Luxury home - private pool (5 bedroom)

No image available

$153,052
$800
52%
543$100✅❌❌Y / Y⭐️ 5 (10)
Bagnell Dam Strip House!

No image available

$65,650
$400
44%
543$300✅❌❌Y / Y⭐️ 5 (7)

Return Metrics

48.44% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$98,217$196,435$294,653$392,871$491,088$982,177$2,946,533
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$660,000$660,000$660,000$660,000$660,000$660,000$660,000
Down Payment$165,000$165,000$165,000$165,000$165,000$165,000$165,000
Property Appreciation$24,750$50,242$76,499$103,544$131,401$283,731$1,177,491
Total Return$947,967$1,071,678$1,196,153$1,321,415$1,447,490$2,090,908$4,949,025

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

48.44%

Cap Rate

18.65%

Return on Investment

64.64%

property-location

484 Hogan Dr Lake Ozark, MO, 65049

5 bed • 4 bath • 15 guests

Est. $3,957/mo

Agent

This property is for sale!

Contact Agent

255

Airbnb Investor Score

$98,217

Annual Profit

18.7%

Cap Rate

48.4%

Cash on Cash

$192,586

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $1,014/night at 52% occupancy ($192,585.85). Airbtics projects $664/night at 49% occupancy ($118,835).

Top 44% of comparables

Top 11% 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.

$124,868

Avg annual revenue

49%

Avg occupancy rate

$664

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

$35k

$130k

$230k

$330k

Sign up to see the data on 40 all comparables

$98,218

Profit

Revenue

$192,586

Operating Expenses

$38,716

Operating Income

$153,870

Mortgage & Taxes

$55,652

Profit (Cash Flow)

$98,218

$202,750

Cash Investment

Down Payment

$165,000

Renos & Furnishing

$13,000

Closing Costs

$24,750

Total

$202,750

DSCR Ratio

Strong

2.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

48.44%

Cap Rate

18.65%

Profit (Cummulative)

$98,218

$660,000

$13,000

$24,750

$0

Total Gain

$131,073

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

$39,155

Deductible property tax

$8,167

Your total deduction

-$14,692

Your adjusted annual income

$150,000 - -$14,692 = $164,692


Taxes on $164,692 (30%)

$49,408

Your old tax bill

$45,000

Your new tax bill

$49,408


Estimated tax savings

-$4,408

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: -