BNBCalc Short Term Rental Cohost Analysis 5570 Alona Point, Osage Beach, MO

5 bed • 4 bath • 20 guests • $2,005,000

BNB

Calc

Owner income

$315,648

Per year

This Airbnb could earn an additional

$29,392

Per month vs a Long-Term Rental

Annual Revenue range

$118,257 - $266,600

Annual Revenue

$395,548

AirDNA projects $311/night at 42% occupancy ($47,708). Airbtics projects $666/night at 52% occupancy ($126,491). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 81% occupancy rate, $1,337 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$65,126	$118,257	$195,341	$266,600
Occupancy	42%	51%	60%	66%
Nightly Rate	$417	$623	$872	$1,077

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sleeps 12- 5 Bd/Ba On the Main Channel-Boat slip	$35,401	$221	43%	5	3	2	$155	✅	❌	❌	Y / Y	⭐️ 4.8 (96)
Sunset Retreat: Mile Marker 21 Overlook	$134,431	$637	56%	5	3	2	$350	❌	❌	✅	Y / Y	⭐️ 4.9 (79)
Gorgeous view of Main Channel, spacious 7bed/3BA	$40,008	$205	53%	5	3	3	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
Vacation Fun at the Lake!	$31,100	$255	33%	5	3	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Epic Lake Vacation Home - 2 Story Slide!	$51,542	$262	51%	5	5	1	$607	✅	❌	❌	Y / Y	⭐️ 4.9 (29)
☀️Ozarks Themehouse! Games, Grill, Views ☀️	$94,672	$421	60%	5	3	2	$185	✅	❌	❌	Y / Y	⭐️ 4.8 (76)
Hot Tub Hideaway in Margaritaville Resort	$162,009	$745	58%	5	5	2	$350	✅	✅	✅	Y / Y	⭐️ 5 (54)
Next to Margaritaville 5 Bedroom Lakefront House w	$79,497	$612	35%	5	6	1	$220	✅	✅	✅	Y / Y	⭐️ 5 (49)
Osage Beach Vacation Rental w/ Deck & Grill	$224,478	$949	64%	5	6	3	$361	✅	❌	❌	Y / Y	⭐️ 4.8 (12)
5 bedroom luxury home with 8 mile lake view and ho	$130,243	$561	63%	5	5	1	$220	✅	✅	✅	Y / Y	⭐️ 4.8 (81)
Luxury Lake House Private Pickleball Ct & Pool	$273,948	$1,108	66%	5	4	1	$450	✅	✅	❌	Y / Y	⭐️ 5 (59)
Remodeled Condo! Top floor with the best views!	$54,125	$241	60%	5	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (27)
Magazine-Featured Mansion, Golf Green, Casino, etc	$139,142	$673	52%	5	6	1	$440	❌	❌	✅	Y / Y	⭐️ 5 (75)
Parrots Landing- Margaritaville- Waterfront	$86,644	$469	50%	5	5	2	$250	✅	❌	❌	Y / Y	⭐️ 4.6 (64)
Relaxing 5 bedroom home great for any occasion	$67,732	$368	45%	5	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (54)
Modern Lakefront Home - Firepit, Pool Table, Dock	$43,746	$243	47%	5	5	2	$295	✅	❌	❌	Y / Y	⭐️ 5 (79)
Lakefront Knolls Retreat \| Private pool & Hot tub!	$197,747	$1,337	40%	5	6	3	$500	✅	✅	❌	Y / Y	⭐️ 4.8 (74)
Quiet Cove -Main Channel views! Sleeps 22/ Pets	$67,640	$369	49%	5	3	2	$335	✅	❌	✅	Y / Y	⭐️ 4.9 (48)
Amazing Cove, Fenced Yard, & Game Room!	$99,996	$408	66%	5	2	1	$439	❌	❌	✅	Y / Y	⭐️ 5 (46)
Lake house retreat for the whole family!	$99,178	$469	57%	5	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (12)
Resort Home w/ Hot Tub on Lake of the Ozarks!	$122,185	$806	41%	5	5	3	$310	✅	✅	❌	Y / N	⭐️ 4 (34)
Margaritaville Huge 5 Bedroom/2 BoatslipsSleeps 14	$148,220	$868	46%	5	6	1	$350	❌	❌	❌	Y / Y	⭐️ 4.7 (36)
Margaritaville Showcase Mansion	$137,831	$1,074	34%	5	7	2	$350	✅	❌	❌	Y / Y	⭐️ 4.9 (28)
Ray of Sunshine!	$115,699	$634	44%	5	4	4	$400	❌	❌	❌	Y / Y	⭐️ 5 (12)
Amazing Decks, Sunsets & Lake Days	$69,947	$514	36%	5	4	1	$442	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Amazing Location ~Game Room & Hot Tub ~Swim Dock	$330,622	$1,340	66%	5	4	3	$285	✅	✅	❌	Y / Y	⭐️ 4.5 (55)
Tiki Time! Game Room, Hot Tub, & Tiki Bar!	$106,170	$811	34%	5	5	2	$525	✅	❌	❌	Y / Y	⭐️ 4.2 (12)
Swim Platform \| 2 Master Bedrooms \| 65” HDTVs \|BBQ	$155,734	$851	50%	5	5	3	$235	❌	❌	❌	Y / Y	⭐️ 5 (25)
Lakehouse w/Pools, Hottub, Dock, Sauna,Playground	$292,017	$1,314	59%	5	5	2	$565	✅	✅	✅	Y / Y	⭐️ 5 (13)
Cozy 5 Bedroom Lakefront House w/ Private Dock!	$244,542	$805	83%	5	5	4	$350	❌	❌	❌	Y / Y	⭐️ 5 (9)
Centrally located, lakefront home on LOTO!	$163,654	$566	79%	5	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (37)
Luxury Lakefront House	$144,666	$608	64%	5	5	1	$562	❌	❌	✅	Y / Y	⭐️ 5 (2)
Osage Beach Lakehouse: Dock Access & Fire Pit	$204,841	$1,065	49%	5	5	3	$464	❌	❌	❌	Y / Y	⭐️ 5 (9)
Book Summer Vacay Now! Amazing Dock- WOW location	$179,939	$947	51%	5	4	2	$299	❌	✅	❌	Y / Y	⭐️ 5 (43)
Porto Cima Lakefront Home in Lake of the Ozarks	$92,225	$306	81%	5	4	2	$275	✅	❌	✅	Y / Y	⭐️ 4.8 (18)
Unique Octagon Home On Water	$71,590	$489	40%	5	6	1	$0	✅	✅	✅	Y / N	⭐️ 5 (10)
Blue Haven-Margaritaville-Private Dock and Kayaks!	$222,837	$884	68%	5	5	2	$475	✅	❌	❌	Y / Y	⭐️ 5 (4)
Large Waterfront home w dock - located on MM13	$200,496	$913	60%	5	3	4	$0	❌	❌	❌	Y / N	⭐️ 5 (4)

5570 Alona Point Osage Beach, Missouri, 65065

5 bed • 4 bath • 20 guests

Inquire about this property

Contact Agent

$395,548

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $311/night at 42% occupancy.Projected nightly rate is $666/night at 52% occupancy.

Occupancy Rate

Top 3% of comparables

Avg Daily Rate

Top 3% of comparables

Seasonality

40 Airbnb Comparables

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

$131,421

Avg annual revenue

52%

Avg occupancy rate

$666

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

$30k

$130k

$225k

$330k

$40,346

Profit

Revenue

$395,548

Cleaning

$41,355

Cohost commission

$40,346

Owner payout

$315,648

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

0.51 sqft

Year built:

Size:

3,994 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.51 sqft

Building area: 3,994 sqft

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $2,005,000

Schools

High School: Camdenton High School with 6/10 star rating