BNBCalc Short Term Rental Rental Arbitrage Analysis 8608 E Farm Rd 112, Strafford, MO, 65757

3 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$32,905

Profit (Cash Flow)

$2,227

Cash on Cash Return

26.7%

Annual Revenue

$32,905

AirDNA projects $161/night at 49% occupancy ($28,814). Airbtics projects $143/night at 63% occupancy ($32,904). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, $143 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,073	$31,003	$40,826	$74,296
Occupancy	53%	65%	72%	82%
Nightly Rate	$111	$122	$144	$235

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Blissfully Serene	$37,968	$134	76%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (104)
Country Bridges 1	$33,387	$122	73%	3	2	2	$45	❌	✅	✅	Y / Y	⭐️ 5 (62)
The ClubHouse BnB ~ LOCATION~Hot Tub~Outdoor Space	$50,320	$149	84%	3	2	1	$150	❌	✅	❌	Y / Y	⭐️ 5 (117)
Springfield retreat _Octagon of the Ozarks/Hot Tub	$55,760	$234	63%	3	2.5	2	$120	❌	✅	✅	Y / Y	⭐️ 5 (59)
Unique 'Earthouse' Retreat w/ Spring-Fed Creek	$85,444	$353	64%	3	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (86)
1932 "Bissman Cottage"	$52,046	$260	46%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (83)
Kaylee's Cottage	$20,188	$123	40%	3	2.5	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (43)
The Kickapoo Place/Rountree/MSU	$28,537	$113	69%	3	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (658)
Comfort Away from Home!!	$38,562	$121	83%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (278)
Cheerful 3-bedroom bungalow near Commercial Street	$26,787	$96	72%	3	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (158)
Stylish 3-bed2-bath stay with kitchen & coffee bar	$31,209	$85	95%	3	2	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (137)
Medical Mile Contemporary	$36,600	$114	82%	3	1.5	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (104)
Springfield's National Treasure Near Mercy & MSU	$29,980	$122	59%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (103)
2 Living Areas-Great Location-Fenced yard	$30,201	$132	60%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (50)
SMART Home, close to downtown, MSU, and more	$27,024	$100	66%	3	2	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (612)
Charming, Cozy, and Centrally Located House	$32,500	$112	74%	3	2	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (290)
Spacious Mid-Century Cozy Home with Lake View	$71,710	$301	64%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (60)
Modern/Downtown/Outdoor Living Space/Clean	$28,792	$116	64%	3	2	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (67)
Modern/Hot Tub/EV Chg/ Office/Cannabis Friendly*	$39,290	$138	71%	3	1.5	1	$90	❌	✅	✅	Y / Y	⭐️ 5 (183)
Peaceful Retreat near Medical Mile in Springfield	$34,982	$104	84%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (86)
Rustic Modern Home in the Ozark Woods	$24,707	$120	53%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (141)
The Cozy Fort, Near Bass Pro, Mercy & MSU!	$22,630	$95	56%	3	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (99)
2 living Areas & The Ranch on Fort	$23,471	$129	47%	3	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.7 (36)
Travelers tranquillity	$33,073	$168	51%	3	2	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (53)
River Hideaway with a Hot tub-10 Min from Bass Pro	$45,834	$250	45%	3	2	2	$220	❌	✅	❌	Y / Y	⭐️ 5 (31)
White Guesthouse with a Pool	$33,323	$120	70%	3	2	2	$95	✅	❌	✅	Y / Y	⭐️ 5 (104)
Calm, Comfortable and Unquie 3B Home Quiet street	$25,279	$122	53%	3	1.5	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (19)
Blue Door Bungalow	$22,995	$85	68%	3	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (233)
Boho BnB~LOCATION~FirePit~4min to Downtown	$32,167	$111	72%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (78)
Relax at the Summit - 3bd, 2b	$23,967	$100	60%	3	2	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (200)
Great Location for Work & Play, King Master Suite	$26,579	$119	57%	3	2	2	$109	❌	❌	❌	Y / Y	⭐️ 5 (73)
The Cozy Retreat on Cozy Street!	$37,618	$143	68%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (136)
Porch Swing Place - Newly Renovated Charm	$24,190	$114	54%	3	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (48)
Bright Springfield Home: Walk to Nature Center!	$42,587	$147	71%	3	2.5	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (55)
Family-Friendly Springfield Home w/ Yard!	$34,983	$128	67%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (37)
Blue Villa	$26,601	$93	72%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (215)
Palm Springs Place	$28,292	$223	33%	3	1.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (23)
Just steps to Wonders of Wildlife/Bass Pro!	$25,973	$126	51%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (60)
Happy Place	$31,017	$109	76%	3	2	1	$30	❌	❌	✅	Y / Y	⭐️ 5 (101)

Return Metrics

26.67% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,227	$4,454	$6,681	$8,908	$11,136	$22,272	$66,816
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$2,227	$4,454	$6,681	$8,908	$11,136	$22,272	$66,816

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.67%

Payback Period Days

1369

Return on Investment

26.67%

8608 E Farm Rd 112 Strafford, Missouri, 65757

3 bed • 1 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$32,905

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $161/night at 49% occupancy.Projected nightly rate is $143/night at 63% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$34,401

Avg annual revenue

63%

Avg occupancy rate

$143

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

$20k

$40k

$65k

$85k

$2,227

Profit

Revenue

$32,905

Operating Expenses

$16,278

Operating Income

$16,627

Net Effective Rent

$14,400

Profit (Cash Flow)

$2,227

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

26.67%

Payback Period Days

1369