Generic placeholder image

Lenders

Offer Price

$

Proposed Settlement Date

Financing Terms

Include Furniture

Include Future Bookings

By submitting an offer, I understand and acknowledge that vrolio corp is not real estate brokerage and does not represent me in any capacity on a real estate transaction. I understand that this is not a purchase commitment and I am simply presenting a non-binding letter of intent to the seller of this property and the seller is in no way obligated to respond or accept my offer.

Please fill in all requiered fields

Discover the Perfect Getaway for Your Guests: Unforgettable Experiences Await at this Riverfront Airbnb in the Missouri Ozarks!

+ 11

Zone

Login to see address

Doniphan, MO 63935

Favorite
$500,000
2
2
2,735
sq. ft.
$183
per sq ft
Heated sq ft: 1,335 sq ft
Avg Nightly Rate: $250
Home Legally Sleeps: 6
Occupancy Rate: 52 weeks
Annual Gross Income : 91250
Annual Net Operating Income : 61250
Property Type: Detached Single Family Home (Villa, Cabin, Cottage)
Ownership Type: Full (100%)
Seasoned Short Term Rental: Yes
Furnishings Included: Yes
For Sale By: Owner
Seller Financing: No
Niche: Couples/Romance, Resort, Weddings or Family Reunions
New Construction: Inquire
Days on Vrolio: 475

Property Description

Owning a short-term rental (STR) Airbnb property at 227 Walleye Lane in Doniphan, Missouri is a great way to make money while enjoying the beauty of Current River and the Ozark Mountains. Located right on the banks of the Current River, this Airbnb property offers guests a chance to experience the beauty of the outdoors while enjoying the comforts of a modern home. Slide your boat right into the crystal clear spring-fed Current River just a few miles downstream from the National Scenic Riverways. From fishing, deer, squirrel and turkey hunting, boating, float hunting, floating, tubing, kayaking and canoeing to swimming, hiking, and bird watching, this location is perfect for anyone looking for a relaxing and enjoyable getaway. Plus, with easy access to nearby attractions such as America’s ‘Little Grand Canyon’, Rocky Falls Shut-ins, Alley Spring & Mill, Turners Mill, Falling Spring Mill, Mark Twain National Forest, Deer Leap Recreation, Ozark Ridge Golf Course, and Big Springs, there’s something for everyone. With a convenient location and plenty of activities to keep your guests busy, this Airbnb is sure to be a hit with visitors and keep them coming back year after year.

Presented by:
Owner:
cindy randolph
Seller Financing
No
Distress Sale
None
Seller Financing Terms
Seasonal Nightly Rates
High: 350
Low: 225
Peak: 350
Special Event: 350
Avarage: 250.00
Furniture Age
10
Est Value of Furnishings
$25,000
Peak & High Seasons
April, May, June, July, August, September, October
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Not sure
Reason for Selling
relocating
Foreign national buyer restrictions from government?
Not sure
Gross Annual Income
91250
Net Operating Income
61250
Stories
1
Additional Indoor Rooms
Family Room, Living Room, Sun Room
Appliances
Dryer, Electric appliances, Full stove, Garbage Disposal, Gas appliances, Microwave, Oven, Refrigerator, Washer
Heating/Cooling
Wall Unit A/C, Other
Floor Coverings
Laminate Wood, Real Hardwood
Security
No
Security Description
Half Baths
Inquire
Master Suite(s)
Inquire
Energy Efficiency
Duct Sealing
Year built
1960
Outdoor Features
Fire Pit, Porch - Not screened, Porch - Screened, Walking Trail, Other
View
River/Creek, Other
Backyard Exposure
Southwest
Lot Size
94' m/l feet of riverfront fun, Lot size approxately 94' x 200' lot with one of the most gorgeous views of Current River you've ever seen with additional boat ramp access just a few feet downriver.
Community Features
River Access
Tax Amount/Year
$500
CDD Amount
Inquire
Neighborhood
Inquire
Deed Restricted Community
No
Interview Required
No
Neighborhood Amenities
River Access
Mandatory HOA
Inquire
Home Legally Sleeps:
6
Onsite Parking
2 Car Carport
Neighborhood Association STR Rules
Inquire
Municipality STR Rules
No restrictions documented by owner. Verification recomended
Transferrable Permit or License
Yes, Transfers to new owner
Rental Tax Info
$0.08
Minimum Nightly Rental
No Minimum
Rental Length Requirement
No Restriction
Has Rental History
Yes
Established Rental History
5 Years
Occupancy Rate
52
Being Sold with Bookings
Inquire
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Manager
Managed By
Manager
Management Bookings Percentage
$0.10
Caretaker Bookings Percentage
Inquire
Paid Booking History
Yes
Future Booking Calendar
Management Fees
Inquire
Caretaker Fees
Inquire
Sold with Marketing Collateral
No
Manager Cancellation Policy
Airbnb policy
 
  •  
Credit Card Fee
$0.02
Cleaning Fee
$60.00
Licesnes & Permits (Annual)
Inquire
Advertising & Tech Costs (Annual)
$5,000.00
Yard & Pest Control (Annual)
$1,000.00
Pool & Spa Maintinence (Annual)
Inquire
Electricity (Annual)
$1,500.00
Water/Sewer (Annual)
Inquire
Cable/Interbet (Annual)
$1,200.00
Accounting Fee (Annual)
$300.00
Property Taxes (Annual)
$500.00
Homeowner's Insurance (Annual)
$1,200.00
Short Term Rental Insurance Rider (Annual)
$300.00
CDD Fee (Annual)
Inquire
Annual Homeowner's Association Dues
Inquire
Additional Membership Fees (Annual)
Inquire
Acquisition
Purchase price
Closing costs
Home Inspection
Furniture & Interiors Package
Rehab Work Estimates
Other
Total Capital Investment

RECALCULATE
Income
Average Nightly Rent

Weekly Rent

Potential Annual Rent

Weeks Rented (of 52)

Additonal Net Revenue Streams

Effective Gross Revenue

Effective Gross Rent

RECALCULATE
Variable Expenses (Annual)
Management Rental Commission (%)

Management Rental Commission Annually ($)

Credit Card Fee (%)

Credit Card Fee Annually ($)

Cleaning Fee ($ per rented wk)

Cleaning Fees Annually

Booking Site Service Fees (%)

Booking Site Service Fees ($)

Management Fee ($ per mo)

Management Fee Annually

Additonal Nightly Insurance Policy ($ per night)

Additonal Nightly Insurance Policy Annually

Sales, Bed, Resort, Tourist Tax (%)

Sales, Bed, Resort, Tourist Tax Annually ($)

RECALCULATE
Fixed Expenses (Annual)
Annual Permits/Licences

Advertising & Tech Costs

Yard and Pest Control

Pool Maintenance

Electricity

Water/Sewer

Cable/Internet

Accounting

Property Taxes

Homeowner's Insurance

Short Term Rental Insurance Rider

CDD fee

Annual Homeowners Association Dues

Additional Membership Fees

Maintenance Reserves/Supplies

Other

Fixed & Variable Expenses

RECALCULATE
Loan
Down Payment (%)

Down Payment (Capital Investment)

Loan Amount

Interest Rate

Amortization (Loan Years)

Monthly Payment

Annual Debt Service

RECALCULATE
Returns
Average Monthly Cash Flow

Annual Cash Flow

Cash-on-Cash Return

Annual Occupancy to Break Even

Break-Even Occupancy (Weeks)

Net Operating Income (NOI)

Cap Rate (ROI)

RECALCULATE

User understands this calculator is deemed reliable but not guaranteed. Vrolio makes absolutely no guarantees on returns or income. User should do their own due diligence and verify all data before making a purchasing decision. User understands that this is an educational tool only. We therefore accept no liability arising from any reliance made by any user or person to whom this information is made available to. Please use this tool at your own discretion and use caution always before buying any real estate investment.

LOCATION MAP VIEW

Nearby Similar Homes

Data provided by property owner

The information featured here is supplied by third party resources. In some cases the owner directly will supply the data and in other cases third party listing sources. While we do everything in our power to ensure the information is as accurate as possible but we can in no capacity, guarantee the information sourced here is 100% accurate. All users should do their own due diligence and further research before engaging in a property purchase based on the data and information provided here. It is deemed reliable but not guaranteed. In many cases the information may not be verified further than the source that provided it to us. This includes all data and information shown about the properties, locations, regulations and any other details found here. Vrolio does not own, manage and is not in any way associated with in a real estate transaction capacity any of the properties shown here. Images are subject to copyright from owner and photographer. We do not own any of the images provided here. We therefore accept no liability arising from any reliance made by any reader or person to whom this information is made available to. You must perform your own research and seek independent professional advice before making any decision to purchase or invest in a property.