BNBCalc Short Term Rental Rental Arbitrage Analysis 922 Jakes Creek Trl

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$28,226

Profit (Cash Flow)

-$6,187

Cash on Cash Return

-71.9%

Annual Revenue

$28,226

AirDNA projects $232/night at 40% occupancy ($33,894). Airbtics projects $184/night at 42% occupancy ($28,226). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 42% occupancy rate, $184 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,127	$26,381	$37,104	$52,430
Occupancy	34%	40%	48%	58%
Nightly Rate	$160	$170	$201	$236

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Antlers Resort #11 - 3 BR Main	$37,201	$201	47%	3	3	1	$175	✅	✅	✅	Y / Y	⭐️ 4.8 (18)
Penthouse Condo-Mins from Sdc-Free Tix-Cmty Pool!	$37,712	$162	60%	3	4	1	$163	✅	❌	❌	Y / Y	⭐️ 5 (14)
Antlers Resort #13 - 3 BR Main	$27,469	$201	35%	3	3	1	$175	✅	✅	✅	Y / Y	⭐️ 5 (6)
Antlers Resort #15 - 3 BR Main	$43,108	$257	43%	3	3	1	$175	✅	✅	✅	Y / Y	⭐️ 4.5 (2)
Antlers Resort #17 - 3 BR Main	$29,190	$216	35%	3	3	1	$175	✅	✅	✅	Y / Y	⭐️ 5 (1)
Antlers Resort #14 - 3 BR Main	$31,808	$215	38%	3	3	1	$175	✅	✅	✅	Y / Y	⭐️ 5 (5)
Best Lake Views, Mins to Silver Dollar City, Wifi!	$33,421	$149	58%	3	3	1	$163	✅	❌	❌	Y / Y	⭐️ 5 (12)
Perfect Lake Views, Arcades, Near Sdc!	$33,415	$170	51%	3	3	1	$153	✅	❌	❌	Y / Y	⭐️ 5 (6)
13-11 Lakeside Sunrise - Expansive lake front View	$31,471	$190	43%	3	3	3	$120	✅	✅	❌	Y / Y	⭐️ 4.8 (9)
Free SDC Tickets, Lake Views, Close to SDC	$23,712	$142	43%	3	3	1	$163	✅	❌	❌	Y / Y	⭐️ 4.4 (9)
Boat Slip-Free SDC Tickets-Lake Views-Near Sdc	$26,057	$166	40%	3	3	1	$163	✅	❌	❌	Y / Y	⭐️ 5 (5)
Antlers Resort #19 - 3 BR Main	$24,191	$194	32%	3	3	1	$175	✅	✅	✅	Y / Y	⭐️ 5 (6)
Updated Condo, Lake Views, Large Deck!	$25,448	$136	46%	3	3	1	$163	✅	❌	❌	Y / Y	⭐️ 4.9 (12)
Antlers Resort #16 - 3 BR Main	$27,462	$215	33%	3	3	1	$175	✅	✅	✅	Y / Y	⭐️ 5 (1)
Panoramic Lake Views - Near Silver Dollar City!	$30,545	$186	42%	3	3	1	$163	✅	❌	❌	Y / Y	⭐️ 5 (9)
Lake View! Walk-In ~ Near SDC ~ Pool (TR6-6)	$42,751	$170	65%	3	3	1	$264	✅	❌	❌	Y / Y	⭐️ 5 (3)
Antlers Resort #12 - 3 BR Main	$21,488	$201	27%	3	3	1	$175	✅	✅	✅	Y / Y	⭐️ 4.8 (4)
Lakeview Condo, Minutes to Silver Dollar City!	$32,843	$137	62%	3	3	1	$163	✅	❌	❌	Y / Y	⭐️ 5 (9)
Best View, Near Sdc, Free Daily Tickets, Cmty Pool	$17,785	$131	33%	3	3	1	$163	✅	❌	❌	Y / Y	⭐️ 4.6 (6)
Antlers Resort #2 - 3 Br Lower	$23,529	$171	35%	3	2	2	$135	✅	✅	✅	Y / Y	⭐️ 4.7 (6)
Antlers Resort #5 - 3 BR Lower	$22,036	$157	36%	3	2	2	$135	✅	✅	✅	Y / Y	⭐️ 4.7 (8)
Boat Slip Included, Lake Views, Great Location!	$42,139	$165	66%	3	2	1	$163	✅	❌	❌	Y / Y	⭐️ 5 (6)
Spacious Condo, Lake View, Near Silver Dollar City	$20,240	$147	34%	3	2	1	$163	✅	❌	❌	Y / Y	⭐️ 5 (7)
Antlers Resort #18 - 3 BR Main	$22,909	$194	31%	3	3	1	$175	✅	✅	✅	Y / Y	⭐️ 5 (4)
Lake View Condo-3 Bed/3 Bath, close to SDC	$41,114	$272	41%	3	3	1	$200	✅	❌	❌	Y / N	⭐️ 5 (3)
Lake Views, Games, Vaulted Ceilings, Private Deck	$34,882	$170	52%	3	2	1	$158	✅	❌	❌	Y / Y	⭐️ 5 (19)
Lake Access, Free Boat Slip, Min to Golf & Shows!	$29,220	$146	51%	3	2	1	$218	✅	❌	✅	Y / Y	⭐️ 5 (16)
Antlers Resort #3 - 3 BR Lower	$17,537	$170	26%	3	2	2	$135	✅	✅	✅	Y / Y	⭐️ 4.8 (7)
Antlers Resort #7 - 3 BR Lower	$25,571	$168	40%	3	2	2	$135	✅	✅	✅	Y / Y	⭐️ 4.2 (5)
Antlers Resort #4 - 3 BR Lower	$24,511	$169	37%	3	2	2	$135	✅	✅	✅	Y / Y	⭐️ 5 (2)
Simply The Best Lakefront with Boat Slip	$49,636	$234	57%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (42)
Table Rock Lake 3bd/2bth Condo on Indian Point	$26,547	$185	38%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (33)
Antlers Resort #9 - 3 BR Lower	$22,614	$171	34%	3	2	2	$135	✅	✅	✅	Y / Y	⭐️ 4.7 (4)
The Mainstay at StoneHaven	$41,640	$299	36%	3	3	3	$190	❌	✅	❌	Y / Y	⭐️ 5 (11)
Wrangler's Rest Cabin	$37,896	$205	45%	3	3	1	$200	✅	✅	❌	Y / Y	⭐️ 5 (33)
Great family 3/2 Cottage for 8! Near everything!	$35,147	$291	33%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 3.8 (4)
2 HEATED POOLS! HOT TUB! 3BD/2BA RESORT COTTAGE!	$25,517	$166	42%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (59)
3 bdrm cabin with boat slip access by SDC!	$23,355	$200	31%	3	2	2	$100	✅	❌	✅	N / Y	⭐️ 4.7 (14)
Artilla Cove Cabin 5- Lake views- Pool & Hot Tub!	$19,381	$128	41%	3	2	2	$130	✅	✅	❌	N / Y	⭐️ 4.7 (4)
Luxury Condo, Lake Views, Near Silver Dollar City!	$26,521	$124	55%	3	2	1	$163	✅	❌	❌	Y / Y	⭐️ 5 (8)

Return Metrics

-71.94% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,187	-$12,374	-$18,561	-$24,749	-$30,936	-$61,873	-$185,619
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	-$6,187	-$12,374	-$18,561	-$24,749	-$30,936	-$61,873	-$185,619

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-71.94%

Payback Period Days

Return on Investment

-71.94%

922 Jakes Creek Trail Branson, Missouri, 65616-7163

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,562

Zestimate

$28,226

Annual Revenue

BNBCalc predicts this property will get $184 per night with 42% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$29,725

Avg annual revenue

42%

Avg occupancy rate

$184

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

$30k

$40k

$50k

-$6,187

Profit

Revenue

$28,226

Operating Expenses

$15,669

Operating Income

$12,557

Net Effective Rent

$18,744

Profit (Cash Flow)

-$6,187

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-71.94%

Payback Period Days