BNBCalc.com Investment Analysis Report of 311 Tradition Dr, Cape Girardeau, MO, 63701

3 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Return Metrics

-15.47% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-15.47%

Cap Rate

2.65%

Return on Investment

-0.39%

Annual Revenue

$23,361

AirDNA projects $164/night at 39% occupancy ($23,361). Airbtics projects $146/night at 56% occupancy ($29,862). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$21,072$29,104$46,555$58,105
Occupancy45%54%70%74%
Nightly Rate$124$141$175$206

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Beautifully Renovated Farmhouse in Jackson, MO
$56,918
$206
74%
3381$75❌❌❌N / Y⭐️ 4.8 (18)Profile

B

Gorgeous 1856 Log Cabin, Completely Renovated
$52,793
$204
69%
3481$75❌❌❌N / Y⭐️ 5 (22)Profile

C

Historic Cottage Walkable to Downtown Cape
$34,509
$130
70%
3371$75❌❌❌N / Y⭐️ 5 (198)Profile

D

Brickyard: Remodeled 1920's Dutch Colonial Revival
$28,322
$157
47%
3362$100❌❌❌N / Y⭐️ 4.8 (61)Profile

E

Cozy Cottage
$28,072
$104
70%
3162$175❌❌❌N / Y⭐️ 4.9 (56)Profile

Operating Expenses

Monthly Expenses

$1,393

Annual Expenses

$16,717

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$895

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$195

Management & Platform Fees

$58

Platform Fee (i.e. Airbnb)

$58

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,405

Annual Mortgage & Tax

$16,860

Downpayment

Purchase Price

$250,000

Percent Down

20%

Total Downpayment

$50,000

Total Loan Amount

$200,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,199

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$206

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$11,865

Deductible property tax

$2,475

Est. Depreciation Value

$120,581

Profit on this property

$6,644

Your total deduction

$128,277

So, your new taxable income is your previous income minus your total deduction ($150,000 - $128,277)

$21,723

Your old tax bill

$45,000

Your new tax bill

$6,517

Estimated tax savings

$38,483

property-location

311 Tradition Dr Cape Girardeau, Missouri, 63701

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,199/mo

Agent

Inquire about this property

Contact Agent

$125,900

Zestimate

-60

Airbnb Investor Score

-$10,215

Annual Profit

2.7%

Cap Rate

-15.5%

Cash on Cash

$23,361

Annual Revenue

BNBCalc predicts this property will get $146 per night with 56% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

31

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 31 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-15.47%

Cap Rate

2.65%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$46,069

Your adjusted annual income

$150,000 - $46,069 = $103,931

Taxes on $103,931 (30%)

$31,179

Your old tax bill

$45,000

Your new tax bill

$31,179

Estimated tax savings

$13,821

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