BNBCalc Short Term Rental Investment Analysis 1420 Chestnut St, Emporia, KS 66801

4 bed • 2 bath • 12 guests • $189,900

BNB

Calc

Annual Revenue

$31,922

Profit (Cash Flow)

$1,282

Cap Rate

7.4%

Annual Revenue

$31,922

AirDNA projects $230/night at 38% occupancy ($31,922). Airbtics projects $508/night at 46% occupancy ($85,350). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 38% occupancy rate, $230 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,334	$75,031	$155,531	$258,822
Occupancy	29%	42%	58%	76%
Nightly Rate	$201	$479	$725	$917

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
House of Rusco - featured in Sallie Magazine!	$66,789	$759	22%	4	2	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)
Emporia Family Home Near Downtown: Game Room!	$52,394	$201	69%	4	2	2	$181	❌	❌	❌	Y / Y	⭐️ 5 (29)
The Villas At Emporia	$62,893	$179	96%	4	4	1	$0	✅	✅	✅	Y / Y	⭐️ 4.7 (8)
Beautiful Historic rock house	$20,409	$133	39%	4	2	1	$100	❌	❌	✅	N / N	⭐️ 4.7 (37)
Home of the Thundering Herd.	$84,085	$1,094	21%	4	3	1	$0	✅	❌	✅	Y / N	⭐️ 5 (1)
Cheerful, 4 bedroom home with fireplace!	$136,782	$508	73%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (25)
19th Century Italian-Style Home	$48,714	$251	51%	4	3	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (12)
Spacious & Fun Family Home in the Heart of Emporia	$30,849	$98	49%	4	2	2	$220	❌	❌	✅	Y / Y	⭐️ 4.9 (59)
4 Bedroom Home Central Location	$25,912	$247	28%	4	3	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Nice large house on quiet street	$84,912	$800	29%	4	4	5	$200	❌	✅	❌	Y / Y	⭐️ 5 (2)
Heart of Emporia, Unbound Gravel Biking	$150,060	$500	82%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Yuzu•Home 柚の家 — 4 bedrooms	$71,631	$466	42%	4	2	1	$0	❌	✅	❌	Y / Y	⭐️ 0 (0)
Central location, historic home	$42,456	$200	58%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Farm House on 100 acres	$42,716	$479	23%	4	3	4	$200	✅	❌	❌	Y / Y	⭐️ 5 (1)
Great Neighborhood!	$203,956	$1,500	35%	4	4	5	$250	✅	❌	❌	Y / Y	⭐️ 5 (1)
Emporia Lakehouse - frisbee, gravel bike, ah-quiet	$84,912	$725	32%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
Charming & 3 blocks to downtown!	$86,010	$500	47%	4	3	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)

Return Metrics

2.36% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,282	$2,564	$3,847	$5,129	$6,411	$12,823	$38,471
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$151,920	$151,920	$151,920	$151,920	$151,920	$151,920	$151,920
Down Payment	$37,980	$37,980	$37,980	$37,980	$37,980	$37,980	$37,980
Property Appreciation	$5,697	$11,564	$17,608	$23,834	$30,246	$65,309	$271,037
Total Return	$196,879	$204,029	$211,355	$218,863	$226,557	$268,033	$499,408

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.36%

Cap Rate

7.42%

Return on Investment

16.32%

1420 Chestnut St Emporia, KS, 66801

4 bed • 2 bath • 12 guests

Purchase Price

Est. $911/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$1,282

Annual Profit

7.4%

Cap Rate

2.4%

Cash on Cash

$31,922

Annual Revenue

BNBCalc predicts this property will get $508 per night with 46% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 66% of comparables

Seasonality

17 Airbnb Comparables

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

$76,204

Avg annual revenue

46%

Avg occupancy rate

$508

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

$20k

$80k

$140k

$205k

$1,282

Profit

Revenue

$31,922

Operating Expenses

$17,830

Operating Income

$14,092

Mortgage & Taxes

$12,810

Profit (Cash Flow)

$1,282

$54,177

Cash Investment

Down Payment

$37,980

Renos & Furnishing

$10,500

Closing Costs

$5,697

Total

$54,177

DSCR Ratio

Acceptable

1.10

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.36%

Cap Rate

7.42%

Return on Investment

16.32%

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

$9,013

Deductible property tax

$1,880

Your total deduction

$18,980

Your adjusted annual income

$150,000 - $18,980 = $131,020

Taxes on $131,020 (30%)

$39,306

Your old tax bill

$45,000

Your new tax bill

$39,306

Estimated tax savings

$5,694

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

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: -