BNBCalc Short Term Rental Investment Analysis 2435 Chelsea Ave, Kansas City, MO 64127

5 bed • 1 bath • 15 guests • $155,000

BNB

Calc

Annual Revenue

$63,355

Profit (Cash Flow)

$30,983

Cap Rate

26.7%

Annual Revenue

$63,355

AirDNA projects $294/night at 59% occupancy ($63,355). Airbtics projects $349/night at 54% occupancy ($68,833). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 59% occupancy rate, $294 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,622	$67,132	$94,546	$132,710
Occupancy	46%	58%	63%	71%
Nightly Rate	$211	$308	$397	$494

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Allegria: Large 5 bed 4 bath near everything!	$85,394	$292	78%	5	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.6 (24)
Eclectic Haven KCMO	$55,325	$276	53%	5	3	1	$85	❌	❌	❌	Y / Y	⭐️ 4.7 (45)
The Vintage Gem \| Central to City \| Spacious 5 BR	$31,335	$133	62%	5	3	30	$165	❌	❌	✅	Y / Y	⭐️ 5 (39)
Historic Family Getaway \| 5★ Location, ♛Royal Beds	$50,780	$213	63%	5	3	2	$119	❌	❌	✅	Y / Y	⭐️ 4.8 (129)
Spacious 5BR/5.5BA Near Plaza & Museum	$117,157	$485	66%	5	6	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (124)
Downtown KC home of the Year	$125,582	$581	58%	5	5	2	$249	❌	❌	❌	Y / Y	⭐️ 5 (90)
Stunning Historic Home WALK to Plaza & Westport!	$164,343	$719	62%	5	4	2	$198	❌	❌	✅	Y / Y	⭐️ 5 (71)
Spacious 5 BDRM .5 mi to Westport Restaurants&Bars	$48,803	$214	59%	5	4	2	$235	❌	❌	✅	Y / Y	⭐️ 4.9 (148)
Downtown Chef's Kitchen + King beds 20% OFF 7+ NTS	$103,175	$393	71%	5	4	2	$348	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Stunning KC Home w/Hot Tub/Game Room/GYM/Cinema	$84,908	$407	57%	5	3	2	$0	❌	✅	❌	Y / Y	⭐️ 4.9 (59)
Hyde Park Home In the Heart of Kansas City	$76,526	$324	62%	5	4	1	$249	❌	❌	✅	Y / Y	⭐️ 4.9 (88)
Hyde Park Homestead - Large Home + Private Parking	$53,556	$227	59%	5	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (48)
5 BDRM 4 BATH Remodeled Mansion on 32nd	$84,567	$378	57%	5	4	2	$400	❌	❌	✅	Y / Y	⭐️ 4.9 (60)
Walnut Remodeled Modern 5BR Home Walkable King Bed	$49,934	$178	69%	5	4	2	$350	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Walk to downtown! Large House, Comfy, Charming!	$43,555	$266	43%	5	3	2	$160	❌	❌	❌	Y / Y	⭐️ 4.6 (98)
Captain's Quarters 5 Bed / 3 bath with Office!	$29,247	$131	61%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
Clue Designed Longterm Stay \| Central to City 5BR	$31,845	$142	60%	5	3	30	$205	❌	❌	✅	Y / Y	⭐️ 5 (41)
Spacious_Stylish Stay_Mins from Downtown/King Beds	$47,699	$170	74%	5	3	30	$255	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Historic Mansion in Scarritt Renaissance District.	$73,654	$372	54%	5	4	30	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (131)
Large, Comfortable, Multi-generational Home	$91,712	$374	67%	5	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
Remodeled Westport Manor - 5 Large Bedrooms + 3 ki	$50,350	$201	64%	5	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (162)
The Royal Family Home	$50,883	$342	38%	5	5	2	$220	❌	❌	❌	Y / Y	⭐️ 4.6 (20)
Historic House in Hyde Park	$82,361	$401	53%	5	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (34)
4 KING Beds + 2 Living Spaces + Close to Westport	$90,732	$335	74%	5	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
5BR Mansion in the heart of KC	$53,110	$282	46%	5	3	2	$310	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
Boho 5-Bedroom Home 8 mins from Dwtn + Stadium	$37,867	$249	41%	5	3	30	$250	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
Kansas City Historic Victorian Home	$41,723	$183	59%	5	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (91)
Social Club Loft in heart of Midtown KC	$33,829	$191	46%	5	2	2	$275	❌	❌	✅	Y / Y	⭐️ 4.8 (57)
Spacious Oasis with HotTub, Grill and Games	$81,081	$293	73%	5	4	1	$250	❌	✅	✅	Y / Y	⭐️ 4.7 (67)
Walk to Plaza Lights! KC Gem_Updated_King beds	$33,194	$159	54%	5	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (75)
View off the Vine	$62,848	$477	36%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Wolf of Westport - 5BR + Theater, Walk to Bars	$52,929	$260	50%	5	3	1	$275	❌	❌	✅	N / N	⭐️ 4.3 (32)
2-unit Home! 10min to Arrowhead, 5min to Downtown	$89,498	$395	58%	5	4	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (5)
Relax in KC: 5BR, FirePit, Hot Tub, Sleeps 12	$88,389	$350	69%	5	4	2	$0	❌	✅	❌	Y / Y	⭐️ 0 (0)
Heart of Dtown, Walkable, Views, Driveway, Decks	$70,528	$410	47%	5	2	31	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (465)
Beacon Hill Craftsman-Style Home Built in 1910	$27,762	$205	35%	5	3	30	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (37)

Return Metrics

64.68% 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)	$30,983	$61,966	$92,949	$123,932	$154,916	$309,832	$929,496
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$124,000	$124,000	$124,000	$124,000	$124,000	$124,000	$124,000
Down Payment	$31,000	$31,000	$31,000	$31,000	$31,000	$31,000	$31,000
Property Appreciation	$4,650	$9,439	$14,372	$19,453	$24,687	$53,307	$221,225
Total Return	$190,633	$226,405	$262,322	$298,386	$334,603	$518,139	$1,305,722

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

64.68%

Cap Rate

26.73%

Return on Investment

77.56%

2435 Chelsea Ave Kansas City, MO, 64127

5 bed • 1 bath • 15 guests

Purchase Price

Est. $743/mo

This property is for sale!

Contact Agent

371

Airbnb Investor Score

$30,983

Annual Profit

26.7%

Cap Rate

64.7%

Cash on Cash

$63,355

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $294/night at 59% occupancy.Projected nightly rate is $349/night at 54% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$66,675

Avg annual revenue

54%

Avg occupancy rate

$349

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

$25k

$70k

$115k

$165k

$30,983

Profit

Revenue

$63,355

Operating Expenses

$21,916

Operating Income

$41,439

Mortgage & Taxes

$10,456

Profit (Cash Flow)

$30,983

$47,900

Cash Investment

Down Payment

$31,000

Renos & Furnishing

$12,250

Closing Costs

$4,650

Total

$47,900

DSCR Ratio

Strong

3.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

64.68%

Cap Rate

26.73%

Return on Investment

77.56%

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

$7,356

Deductible property tax

$1,534

Your total deduction

-$13,937

Your adjusted annual income

$150,000 - -$13,937 = $163,937

Taxes on $163,937 (30%)

$49,181

Your old tax bill

$45,000

Your new tax bill

$49,181

Estimated tax savings

-$4,181

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: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

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: -