BNBCalc Short Term Rental Investment Analysis 9 Dantay Dr, Sunrise Beach, MO 65079, USA

2 bed • 2 bath • 6 guests • $500,000

BNB

Calc

Annual Revenue

$75,353

Profit (Cash Flow)

$18,749

Cap Rate

10.5%

Annual Revenue

$75,353

AirDNA projects $164/night at 51% occupancy ($30,549).

BNB Calc projects a 69% occupancy rate, $299 rate per night.

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

Return Metrics

15.43% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,749	$37,498	$56,247	$74,996	$93,745	$187,491	$562,473
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,912	$10,127	$15,663	$21,541	$27,782	$65,257	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$138,661	$178,075	$218,274	$259,292	$301,165	$524,706	$1,776,104

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.43%

Cap Rate

10.49%

Return on Investment

31.81%

9 Dantay Dr Sunrise Beach, Missouri, 65079-7666

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

$75,353

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,749

Profit

Revenue

$75,353

Operating Expenses

$22,876

Operating Income

$52,478

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$18,749

$121,500

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$6,500

Closing Costs

$15,000

Total

$121,500

DSCR Ratio

Strong

1.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.43%

Cap Rate

10.49%

Return on Investment

31.81%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$31,682

Your adjusted annual income

$150,000 - $31,682 = $118,318

Taxes on $118,318 (30%)

$35,495

Your old tax bill

$45,000

Your new tax bill

$35,495

Estimated tax savings

$9,505

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com