$275,000
Avg. Purchase Price
$145
Avg. Nightly Rate
52%
Avg. Occupancy
lake
Market Type
Branson is an affordable entertainment destination popular with families and retirees. Live shows, theme parks, and Table Rock Lake drive tourism.
Property Details
$
Total property acquisition cost
%
%
years
$
Average rate per night
%
Expected annual occupancy
$
Per turnover
nights
%
Airbnb/VRBO service fee (typically 3%)
$
Annual
$
Annual
$
Monthly average
$
Monthly
%
% of revenue
%
% of revenue (0 if self-managing)
Monthly Cash Flow
$92
$1,104 / year after all expenses
Viable Deal
Break-even at 50% occupancy
Cash-on-Cash
1.4%↓
Return on your cash invested
Cap Rate
6.4%↑
NOI / Purchase price
Break-Even
50%↑
Minimum occupancy needed
Turnovers/Year
64
190 nights occupied
Financial Summary
Annual Gross Revenue$33,601
Annual Expenses
Platform Fees$1,008
Property Tax$3,163
Insurance$1,100
Utilities$3,000
Maintenance Reserve$1,680
Cleaning Costs$6,080
Total Expenses$16,031
Net Operating Income$17,570
Annual Mortgage-$16,466
Annual Cash Flow$1,104
Your Investment
Down Payment$68,750
Est. Closing Costs (3%)$8,250
Total Cash Needed$77,000
Loan Amount$206,250
Monthly Mortgage (P&I)$1,372
Branson STR Market Highlights
- 1Very affordable entry point for STR investing
- 2Silver Dollar City theme park anchors tourism
- 3Table Rock Lake adds water recreation demand
- 4Live entertainment shows attract retirees
Seasonality in Branson
Peak April-November with Christmas season being very strong. January-March are slowest.
More Calculators
Furnishing Budget
Planning to furnish? Estimate your setup costs
Co-Host Splitter
Working with a co-host? Calculate fair splits
Airbnb vs Long-Term Rental
Not sure which strategy? Compare Airbnb vs Long-Term
DSCR Calculator
Getting a DSCR loan? Check if you qualify
VRBO Calculator
Listing on VRBO? Analyze with lower host fees
Arbitrage Calculator
Not buying? Analyze rental arbitrage instead
Frequently Asked Questions
Market averages are estimates for educational purposes only. See full disclaimer