BNBCalc Short Term Rental Investment Analysis Hermann Hill Village, Hermann, MO 65041

2 bed • 1 bath • 5 guests • $21,000

BNB

Calc

Annual Revenue

$38,935

Profit (Cash Flow)

$18,777

Cap Rate

96.2%

Annual Revenue

$38,935

AirDNA projects $260/night at 41% occupancy ($38,935). Airbtics projects $251/night at 45% occupancy ($41,254). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 41% occupancy rate, $260 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,029	$30,768	$57,781	$128,218
Occupancy	30%	36%	51%	91%
Nightly Rate	$179	$229	$305	$381

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
First Street Guest Suites	$33,322	$223	40%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Schneider House #5 (Ground Level)	$36,112	$298	33%	2	2	2	$120	❌	❌	❌	N / Y	⭐️ 5 (56)
Grapevine Guesthouse	$41,451	$261	43%	2	2	1	$75	❌	❌	❌	N / Y	⭐️ 5 (126)
Brick Bungalow	$30,556	$257	32%	2	2	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Gray Stone Guest House- Whole House Rental	$31,995	$282	31%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Moonlight Tree House - The Cottage	$86,925	$475	50%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 5 (28)
2- Bedroom Whole House Rental- Downtown Location	$51,474	$293	48%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (66)
Market Street Cottage	$24,521	$201	33%	2	2	1	$75	❌	❌	❌	N / Y	⭐️ 4.9 (67)
Hermann MO-2 Private guest homes-4-8	$59,514	$393	40%	2	2	2	$150	❌	❌	❌	N / Y	⭐️ 5 (8)
The Bloch Guest House in the heart of Hermann	$24,955	$224	30%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (102)
Alemania Haus - Cozy Rambler on Market Street!	$68,456	$334	56%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (47)
The Downtown Hermann Hen House	$39,147	$191	56%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (62)
1860 Presshaus	$35,627	$314	31%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (29)
Suite Simplicity~A	$56,134	$159	95%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (215)
Suite Simplicity~F	$56,049	$159	95%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (74)
Suite 4 - Adorable 2 Bed Suite in Downtown Hermann	$27,688	$230	32%	2	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (150)
Wine Alley East Suite	$22,679	$142	43%	2	1	1	$30	❌	❌	✅	Y / Y	⭐️ 4.7 (104)
Couples~Groups, Whole House, and Trolley Pickup	$29,975	$210	39%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (87)
Suite on Schiller -2 BR suite in downtown Hermann	$30,804	$219	37%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (96)
Adorable house! Located downtown!	$32,149	$244	36%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.7 (261)
Helming Guest House	$32,722	$180	49%	2	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (69)
Suite Simplicity~D	$56,299	$168	89%	2	1	1	$85	❌	❌	❌	N / Y	⭐️ 5 (46)
Suite Simplicity~B	$57,554	$161	95%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (163)
the Drayton - Guest Suite “C”	$29,207	$228	35%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (39)
Wine Alley West Suite	$21,653	$145	40%	2	1	1	$30	❌	❌	✅	Y / Y	⭐️ 4.7 (132)
Das Gleeson Haus	$26,777	$236	31%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (189)
Apple Tree B&B	$19,610	$94	57%	2	2	2	$40	❌	❌	✅	N / Y	⭐️ 4.8 (93)
Suite Simplicity~C	$55,073	$158	94%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (171)
Suite Simplicity~E	$53,010	$157	91%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (109)
The Violin Shop at Schroeder Hill	$78,617	$358	60%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (3)
Suite #3 - 2 Bed 1 Bath Suite at Suites on 3rd	$22,352	$176	34%	2	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.9 (93)

Return Metrics

169.46% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,776	$37,553	$56,330	$75,107	$93,884	$187,768	$563,305
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$16,800	$16,800	$16,800	$16,800	$16,800	$16,800	$16,800
Down Payment	$4,200	$4,200	$4,200	$4,200	$4,200	$4,200	$4,200
Property Appreciation	$630	$1,278	$1,947	$2,635	$3,344	$7,222	$29,972
Total Return	$40,406	$59,832	$79,277	$98,743	$118,229	$215,990	$614,278

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

169.46%

Cap Rate

96.15%

Return on Investment

177.01%

Hermann Hill Village Hermann, Missouri, 65041

2 bed • 1 bath • 5 guests

Purchase Price

Est. $101/mo

Inquire about this property

Contact Agent

1276

Airbnb Investor Score

$18,776

Annual Profit

96.2%

Cap Rate

169.5%

Cash on Cash

$38,935

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $260/night at 41% occupancy.Projected nightly rate is $251/night at 45% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$38,881

Avg annual revenue

45%

Avg occupancy rate

$251

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

$40k

$65k

$90k

$18,777

Profit

Revenue

$38,935

Operating Expenses

$18,742

Operating Income

$20,193

Mortgage & Taxes

$1,417

Profit (Cash Flow)

$18,777

$11,080

Cash Investment

Down Payment

$4,200

Renos & Furnishing

$6,250

Closing Costs

$630

Total

$11,080

DSCR Ratio

Strong

14.25

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

169.46%

Cap Rate

96.15%

Return on Investment

177.01%

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

$997

Deductible property tax

$208

Your total deduction

-$15,834

Your adjusted annual income

$150,000 - -$15,834 = $165,834

Taxes on $165,834 (30%)

$49,750

Your old tax bill

$45,000

Your new tax bill

$49,750

Estimated tax savings

-$4,750

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