BNBCalc Short Term Rental Investment Analysis 1215 Mound Dr

3 bed • 2 bath • 10 guests • $171,000

BNB

Calc

Annual Revenue

$41,200

Profit (Cash Flow)

$10,628

Cap Rate

13.0%

Annual Revenue

$41,200

AirDNA projects $240/night at 47% occupancy ($41,199). Airbtics projects $151/night at 58% occupancy ($31,988). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 47% occupancy rate, $240 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,405	$29,184	$44,356	$86,310
Occupancy	48%	58%	63%	90%
Nightly Rate	$96	$129	$183	$254

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Flight Of Adventure	$41,320	$190	54%	3	2	2	$177	❌	❌	✅	Y / Y	⭐️ 5 (30)
The Landing is a Cheerful 3 bedroom 2 bath home	$34,320	$153	57%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (37)
Spacious and Charmin on Musem hilltop 3 bedrooms	$21,049	$89	59%	3	1	2	$60	❌	❌	✅	N / Y	⭐️ 4.9 (75)
“The Atchison Belle.” Ranked top 1% on Airbnb	$33,598	$102	90%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (159)
The Stricker House	$19,298	$73	61%	3	1	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (200)
Lizzy's Place	$68,062	$177	90%	3	3	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
The Elm House	$22,860	$76	76%	3	2	1	$40	❌	❌	✅	Y / Y	⭐️ 4.9 (215)
Cottage on Main	$54,849	$254	59%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (208)
Bridgeview	$27,385	$129	58%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (131)
Victorian Family Home in Historic Atchison	$24,288	$158	42%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
WOW! Near MGP; K, Q, & 2 twin beds. 3br 1.5 BA	$29,026	$84	92%	3	2	2	$35	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Museum hilltop Place two-story 3 bedrooms	$16,198	$102	41%	3	1	2	$60	❌	❌	✅	N / Y	⭐️ 5 (2)
Subtly Luxe Downtown	$43,866	$255	47%	3	2	1	$0	❌	❌	✅	N / N	⭐️ 5 (1)
Charming Historic Home from 1901	$42,514	$176	66%	3	2	7	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (16)
Historic St Joseph Vacation Rental Near Museums	$42,105	$195	59%	3	1	2	$104	❌	❌	❌	N / Y	⭐️ 3 (1)
Cozy Downtown 3 Bedroom Home	$10,980	$120	25%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Musem hilltop Place city views 3 bedrooms	$17,385	$95	50%	3	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (3)
⭐️2021 Renovated⭐️ Modern 💎 3BR House w/ Garage	$19,997	$98	51%	3	2	32	$90	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
Subtly Luxe Downtown XL	$52,524	$350	41%	3	2	1	$0	❌	❌	✅	N / N	⭐️ 5 (2)

Return Metrics

22.22% 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)	$10,628	$21,256	$31,885	$42,513	$53,142	$106,284	$318,853
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$136,800	$136,800	$136,800	$136,800	$136,800	$136,800	$136,800
Down Payment	$34,200	$34,200	$34,200	$34,200	$34,200	$34,200	$34,200
Property Appreciation	$5,130	$10,413	$15,856	$21,462	$27,235	$58,809	$244,061
Total Return	$186,758	$202,670	$218,741	$234,975	$251,378	$336,094	$733,915

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.22%

Cap Rate

12.96%

Return on Investment

36.45%

1215 Mound Dr Atchison, Kansas, 66002-1642

3 bed • 2 bath • 10 guests

Purchase Price

Est. $820/mo

Inquire about this property

Contact Agent

$171,000

Zestimate

$41,200

Annual Revenue

BNBCalc predicts this property will get $151 per night with 58% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 75% of comparables

Avg Daily Rate

Top 12% of comparables

Seasonality

19 Airbnb Comparables

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

$32,717

Avg annual revenue

58%

Avg occupancy rate

$151

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

$10k

$30k

$50k

$70k

$10,628

Profit

Revenue

$41,200

Operating Expenses

$19,036

Operating Income

$22,164

Mortgage & Taxes

$11,535

Profit (Cash Flow)

$10,628

$47,830

Cash Investment

Down Payment

$34,200

Renos & Furnishing

$8,500

Closing Costs

$5,130

Total

$47,830

DSCR Ratio

Strong

1.92

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.22%

Cap Rate

12.96%

Return on Investment

36.45%

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

$8,116

Deductible property tax

$1,693

Your total deduction

$12,552

Your adjusted annual income

$150,000 - $12,552 = $137,448

Taxes on $137,448 (30%)

$41,234

Your old tax bill

$45,000

Your new tax bill

$41,234

Estimated tax savings

$3,766

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

21,344 sqft

Year built:

1925

Size:

1,693 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 21,344 sqft

Building area: 1,693 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 0030273603007011000

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $13,754

County Est. Land Value: $13,410

Assessed Land Value: $1,542

County Est. Structure Value: $106,190

Market Estimate: -

Ownership

Name: Paul A Tharman

Owner Occupied: Yes

Owner Mailing Address: 1215 Mound Dr, Atchison, Ks 66002

Years Owned: 0

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: N/A

Inherited: N/A

Foreclosure: No