BNBCalc Short Term Rental Investment Analysis 214 Cliff Dr, Excelsior Springs, MO, 64024

3 bed • 2 bath • 9 guests • $129,900

BNB

Calc

Annual Revenue

$36,933

Profit (Cash Flow)

$9,689

Cap Rate

14.2%

Annual Revenue

$36,933

AirDNA projects $169/night at 37% occupancy ($22,838). Airbtics projects $188/night at 64% occupancy ($43,946). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 64% occupancy rate, $158 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,874	$37,587	$65,755	$87,212
Occupancy	52%	68%	80%	87%
Nightly Rate	$124	$145	$216	$264

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Aviator Loft w/ luxury amenities	$33,906	$122	68%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (52)
The Benton House	$28,226	$130	53%	3	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (84)
Payne Jailhouse Bed and Breakfast Guest House	$39,069	$264	39%	3	3	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (31)
Cocoa Bungalow	$27,867	$94	81%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
Spacious Comfort and Convience	$42,580	$129	87%	3	2.5	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (296)
Historic Farmhouse on 7 Acres w/ Stellar View!	$64,847	$266	64%	3	2	2	$93	❌	❌	❌	Y / Y	⭐️ 5 (47)
Country Living w/ Spacious Yard: Sibley Home!	$61,245	$254	62%	3	2.5	2	$207	❌	❌	❌	Y / Y	⭐️ 5 (38)
Charming 3-bedroom home.	$43,805	$159	73%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (45)
Sundance Lake Cabin at SundanceKC	$37,778	$485	21%	3	2	1	$85	❌	❌	✅	Y / Y	⭐️ 0 (0)
The Sunny Side Cottage	$45,610	$141	87%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (164)
The Rock Vacation Rental (full house)	$54,596	$659	22%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (11)
Perfect Family Getaway or Event Home!	$57,239	$219	71%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (53)
RENEWEDCozy Home Away From Home	$27,857	$116	62%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.7 (52)
Your second home in KC/Liberty- Comfy & Cozy	$33,348	$105	83%	3	1.5	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (62)
Country Oasis- Near Worlds Of Fun	$39,931	$133	79%	3	2	2	$122	❌	❌	✅	Y / Y	⭐️ 5 (127)
Close to downtown & stadium, huge yard, RV parking	$63,068	$180	93%	3	1.5	2	$105	❌	❌	✅	Y / Y	⭐️ 5 (169)
The Retreat - near the golf course	$31,015	$111	71%	3	1.5	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (65)
Richmond Red Barn Farm	$63,919	$222	74%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (28)
Cottage on the Farm!	$36,802	$182	50%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (36)
Charming ranch on quiet street	$29,304	$145	51%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (28)
Lakewood Hollow Farm - private, spacious near lake	$25,157	$158	38%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (44)
Quiet cottage with fire-pit near Kansas City!	$32,839	$136	63%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (60)
Charming Retreat	$42,888	$126	93%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Warm, comfy, cozy retreat!	$12,459	$92	37%	3	2	30	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Premium: Corp/Relo Fur Friendly	$43,775	$184	65%	3	1.5	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
The Redbird House	$67,047	$213	86%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Mid-Term Stay, Fun House Lodge	$15,414	$54	78%	3	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)

Return Metrics

25.24% 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)	$9,689	$19,378	$29,068	$38,757	$48,447	$96,894	$290,684
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$103,920	$103,920	$103,920	$103,920	$103,920	$103,920	$103,920
Down Payment	$25,980	$25,980	$25,980	$25,980	$25,980	$25,980	$25,980
Property Appreciation	$3,897	$7,910	$12,045	$16,303	$20,689	$44,674	$185,401
Total Return	$143,486	$157,189	$171,013	$184,961	$199,037	$271,469	$605,985

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.24%

Cap Rate

14.2%

Return on Investment

38.72%

214 Cliff Dr Excelsior Springs, Missouri, 64024

3 bed • 2 bath • 9 guests

Purchase Price

Est. $623/mo

Inquire about this property

Contact Agent

153

Airbnb Investor Score

$9,689

Annual Profit

14.2%

Cap Rate

25.2%

Cash on Cash

$36,933

Annual Revenue

BNBCalc predicts this property will get $188 per night with 64% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 57% of comparables

Avg Daily Rate

Top 45% of comparables

Seasonality

27 Airbnb Comparables

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

$40,799

Avg annual revenue

64%

Avg occupancy rate

$188

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

$9,689

Profit

Revenue

$36,933

Operating Expenses

$18,481

Operating Income

$18,452

Mortgage & Taxes

$8,763

Profit (Cash Flow)

$9,689

$38,377

Cash Investment

Down Payment

$25,980

Renos & Furnishing

$8,500

Closing Costs

$3,897

Total

$38,377

DSCR Ratio

Strong

2.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.24%

Cap Rate

14.2%

Return on Investment

38.72%

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

$6,165

Deductible property tax

$1,286

Your total deduction

$4,352

Your adjusted annual income

$150,000 - $4,352 = $145,648

Taxes on $145,648 (30%)

$43,694

Your old tax bill

$45,000

Your new tax bill

$43,694

Estimated tax savings

$1,306

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:

6,098 sqft

Year built:

1907

Size:

1,842 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 6,098 sqft

Building area: 1,842 sqft

Garage: No

Heating: Natural gas

Pool: No

Fireplaces: 1

Basement: No

Cooling: Electric

View: -

Parking: Off Street

Amenities: -

Price per square foot: $75

Lot Info

Zoning: -

Land Use: -

Parcel Number: 123110012006.00

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $21,720

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Cornerstone Elementary with 6/10 star rating
Middle School: Excelsior Springs Middle School with 4/10 star rating
High School: Excelsior Springs High School with 5/10 star rating