Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 200 E 43rd St 307, Kansas City, MO 64111

1 bed • 1 bath • 3 guests • $129,500

BNB

Calc

Annual Revenue

$23,551

Profit (Cash Flow)

-$1,926

Cap Rate

5.3%

Annual Revenue

$23,551

AirDNA projects $113/night at 57% occupancy ($23,525). Airbtics projects $104/night at 62% occupancy ($23,550). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 62% occupancy rate, $104 rate per night.

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

Percentiles25%50%75%90%
Revenue$16,963$24,576$35,378$46,447
Occupancy50%64%81%88%
Nightly Rate$89$100$114$138

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$32,253
$114
74%
111$60❌❌✅Y / Y⭐️ 4.8 (501)
$48,091
$151
84%
112$60❌❌✅Y / Y⭐️ 4.8 (413)
$22,101
$64
89%
112$50❌❌❌Y / Y⭐️ 4.7 (283)
$32,630
$104
80%
111$100❌❌❌Y / Y⭐️ 4.8 (112)
$34,707
$102
89%
111$80❌✅✅Y / Y⭐️ 4.8 (223)
$35,683
$112
82%
111$100❌❌✅Y / Y⭐️ 4.9 (378)
$44,827
$137
86%
111$60❌❌✅Y / Y⭐️ 4.8 (98)
$35,898
$111
83%
111$100❌❌❌Y / Y⭐️ 4.8 (187)
$26,404
$107
62%
112$75❌❌❌Y / Y⭐️ 4.8 (73)
$30,067
$104
72%
111$60❌❌✅Y / Y⭐️ 4.8 (464)
$30,410
$99
81%
1130$42❌❌✅Y / Y⭐️ 4.8 (389)
$23,620
$97
58%
112$80❌❌❌Y / Y⭐️ 4.8 (80)
$23,035
$122
48%
111$120❌❌❌Y / Y⭐️ 4.9 (15)
$30,220
$171
47%
111$120❌❌❌Y / Y⭐️ 4.8 (17)
$24,792
$117
54%
111$44❌❌❌N / Y⭐️ 5 (242)
$31,323
$91
91%
112$70❌❌❌Y / Y⭐️ 5 (353)
$25,986
$100
71%
111$0❌❌❌Y / Y⭐️ 4.8 (418)
$24,330
$70
86%
112$75❌❌❌Y / Y⭐️ 4.9 (233)
$20,757
$101
53%
111$120❌❌❌Y / Y⭐️ 5 (18)
$17,627
$86
56%
112$0❌❌❌Y / Y⭐️ 4.5 (46)
$23,847
$87
67%
112$100❌❌❌Y / Y⭐️ 4.9 (28)
$21,887
$74
79%
1130$50❌❌✅Y / Y⭐️ 4.8 (117)
$22,309
$110
50%
112$100❌❌❌Y / Y⭐️ 4.9 (26)
$30,934
$88
93%
111$45❌❌✅Y / Y⭐️ 5 (684)
$18,655
$100
50%
112$25❌❌✅Y / Y⭐️ 4.8 (72)
$27,712
$127
58%
111$120✅❌✅Y / Y⭐️ 5 (6)
$17,349
$84
54%
1130$40❌❌✅N / Y⭐️ 4.6 (10)
$39,302
$118
88%
112$55❌❌❌Y / Y⭐️ 4.9 (244)
$21,585
$92
62%
1130$45❌❌✅N / Y⭐️ 4.4 (18)
$9,884
$70
34%
113$65❌❌❌Y / Y⭐️ 4.8 (175)
$23,855
$92
68%
112$40❌❌✅N / Y⭐️ 4.7 (14)
$23,657
$92
67%
1130$50❌❌✅N / Y⭐️ 4.4 (21)
$19,500
$115
42%
111$120❌❌✅Y / Y⭐️ 4.8 (16)
$16,191
$79
56%
1130$120❌❌✅Y / Y⭐️ 4.7 (388)
$16,616
$92
44%
112$100❌❌❌Y / Y⭐️ 4.8 (18)
$24,532
$90
73%
1130$60❌❌✅Y / Y⭐️ 4.9 (105)

Return Metrics

-5.65% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,926-$3,852-$5,779-$7,705-$9,631-$19,263-$57,790
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$103,600$103,600$103,600$103,600$103,600$103,600$103,600
Down Payment$25,900$25,900$25,900$25,900$25,900$25,900$25,900
Property Appreciation$3,885$7,886$12,008$16,253$20,625$44,537$184,830
Total Return$131,458$133,533$135,729$138,047$140,494$154,773$256,539

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-5.65%

Cap Rate

5.25%

Return on Investment

9.49%

property-location

200 E 43rd St 307 Kansas City, MO, 64111

1 bed • 1 bath • 3 guests

Est. $621/mo

Agent

This property is for sale!

Contact Agent

-11

Airbnb Investor Score

-$1,926

Annual Profit

5.3%

Cap Rate

-5.7%

Cash on Cash

$23,551

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $113/night at 57% occupancy ($23,525.36). Airbtics projects $104/night at 62% occupancy ($23,550).

Top 53% of comparables

Top 44% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$24,869

Avg annual revenue

62%

Avg occupancy rate

$104

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

$5k

$20k

$35k

$50k

Sign up to see the data on 40 all comparables

-$1,926

Profit

Revenue

$23,551

Operating Expenses

$16,742

Operating Income

$6,809

Mortgage & Taxes

$8,736

Profit (Cash Flow)

-$1,926

$34,035

Cash Investment

Down Payment

$25,900

Renos & Furnishing

$4,250

Closing Costs

$3,885

Total

$34,035

DSCR Ratio

Weak

0.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.65%

Cap Rate

5.25%

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

$6,146

Deductible property tax

$1,282

Your total deduction

$30,716

Your adjusted annual income

$150,000 - $30,716 = $119,284

Taxes on $119,284 (30%)

$35,785

Your old tax bill

$45,000

Your new tax bill

$35,785

Estimated tax savings

$9,215

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:

CONDO

Parking:

-

Heating:

-

Sold Comparables

Property Details

  • MLS Status: Active
  • Property Use: CONDO
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -