BNBCalc Short Term Rental Rental Arbitrage Analysis 1037 Washington St, Kansas City, MO 64105, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$38,515

Profit (Cash Flow)

$8,608

Cash on Cash Return

105.0%

Annual Revenue

$38,515

AirDNA projects $185/night at 57% occupancy ($38,514).

BNB Calc projects a 56.99999999999999% occupancy rate, $185 rate per night.

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

Return Metrics

104.97% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,608	$17,216	$25,824	$34,432	$43,040	$86,080	$258,240
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	$8,608	$17,216	$25,824	$34,432	$43,040	$86,080	$258,240

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

104.97%

Payback Period Days

347

Return on Investment

104.97%

1037 Washington St Kansas City, Missouri, 64105-2238

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$38,515

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,608

Profit

Revenue

$38,515

Operating Expenses

$10,707

Operating Income

$27,808

Net Effective Rent

$19,200

Profit (Cash Flow)

$8,608

$8,200

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,700

Total

$8,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

104.97%

Payback Period Days

347