BNBCalc Short Term Rental Investment Analysis 822 E Garfield St, Springfield, MO 65803

2 bed • 1 bath • 6 guests • $115,000

BNB

Calc

Annual Revenue

$21,367

Profit (Cash Flow)

-$2,848

Cap Rate

4.3%

Annual Revenue

$21,367

AirDNA projects $130/night at 45% occupancy ($21,366). Airbtics projects $103/night at 57% occupancy ($21,443). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 45% occupancy rate, $130 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,549	$24,833	$32,642	$36,814
Occupancy	45%	60%	69%	73%
Nightly Rate	$85	$105	$119	$127

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beeman’s Brick Loft	$23,399	$86	65%	2	2	1	$70	❌	❌	✅	Y / Y	⭐️ 4.9 (411)
Bright & Beautiful Turn-of-the-Century Modern Home	$22,762	$127	45%	2	2	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (308)
Cozy rentals SGF /near I-44	$24,330	$117	51%	2	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (31)
Moon City Art Pad & Patio	$34,551	$128	70%	2	2	2	$55	❌	❌	✅	Y / Y	⭐️ 4.9 (162)
Duplex with EV Charger & Garage by the Fairgrounds	$26,419	$93	73%	2	2	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (105)
Midtown manor	$15,193	$120	32%	2	3	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (55)
IN THE MIDST- amazing loft in the midst of it all!	$21,174	$130	38%	2	1	1	$119	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
Carriage House (SGF) Near Wilson Logistics Arena	$14,293	$101	36%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (83)
Fur Babies Welcome!	$24,497	$79	75%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (92)
Easy access to I-44 and Hwy 65! Senior friendly!	$21,525	$85	60%	2	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (57)
Comfortable, convenient, and clean! NW Spfld.	$32,381	$115	74%	2	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (135)
Adorable Bungalow Near Drury, Downtown, and C St	$29,799	$118	69%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (37)
Easy Access to I-44 and Hwy 65!	$20,086	$70	67%	2	1	1	$37	❌	❌	❌	Y / Y	⭐️ 4.9 (216)
Bungalow in Springfield	$24,162	$105	58%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (91)
Sleepover \| Urban 2BD/1BA Condo - Downtown SGF	$14,035	$72	46%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.4 (8)

Return Metrics

-8.71% 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)	-$2,848	-$5,696	-$8,545	-$11,393	-$14,242	-$28,484	-$85,453
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$92,000	$92,000	$92,000	$92,000	$92,000	$92,000	$92,000
Down Payment	$23,000	$23,000	$23,000	$23,000	$23,000	$23,000	$23,000
Property Appreciation	$3,450	$7,003	$10,663	$14,433	$18,316	$39,550	$164,135
Total Return	$115,601	$116,306	$117,118	$118,039	$119,074	$126,065	$193,681

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.71%

Cap Rate

4.26%

Return on Investment

5.29%

822 E Garfield St Springfield, MO, 65803

2 bed • 1 bath • 6 guests

Purchase Price

Est. $552/mo

This property is for sale!

Contact Agent

-28

Airbnb Investor Score

-$2,848

Annual Profit

4.3%

Cap Rate

-8.7%

Cash on Cash

$21,367

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
AirDNA projects $130/night at 45% occupancy ($21,366.77). Airbtics projects $103/night at 57% occupancy ($21,443).

Occupancy Rate

Top 74% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

15 Airbnb Comparables

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

$23,240

Avg annual revenue

57%

Avg occupancy rate

$103

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

$20k

$30k

$35k

-$2,848

Profit

Revenue

$21,367

Operating Expenses

$16,458

Operating Income

$4,909

Mortgage & Taxes

$7,758

Profit (Cash Flow)

-$2,848

$32,700

Cash Investment

Down Payment

$23,000

Renos & Furnishing

$6,250

Closing Costs

$3,450

Total

$32,700

DSCR Ratio

Weak

0.63

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.71%

Cap Rate

4.26%

Return on Investment

5.29%

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

$5,458

Deductible property tax

$1,139

Your total deduction

$15,104

Your adjusted annual income

$150,000 - $15,104 = $134,896

Taxes on $134,896 (30%)

$40,469

Your old tax bill

$45,000

Your new tax bill

$40,469

Estimated tax savings

$4,531

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: -