BNBCalc Short Term Rental Investment Analysis 25811 Chieftain Road, Lawrence, KS

3 bed • 2 bath • 9 guests • $272,000

BNB

Calc

Annual Revenue

$40,498

Profit (Cash Flow)

$18,861

Cap Rate

7.9%

Annual Revenue

$40,498

AirDNA projects $126/night at 60% occupancy ($27,612). Airbtics projects $198/night at 56% occupancy ($40,498). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56% occupancy rate, $198 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,022	$37,322	$54,671	$74,902
Occupancy	46%	56%	65%	72%
Nightly Rate	$151	$177	$223	$276

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lawrence Airport House	$37,798	$114	89%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (159)
Newly renovated bungalow close to downtown & KU	$58,241	$221	71%	3	1	2	$30	❌	❌	✅	Y / Y	⭐️ 5 (141)
Cheerful bungalow central to KU and downtown	$29,711	$145	54%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (87)
Sweet Home Kaw Valley	$29,632	$119	67%	3	1	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (253)
Vermont Street Stay in a 3 Bedroom Condo	$24,543	$86	72%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (223)
Home Away From Home-3 bedroom 2 bath retreat	$33,336	$161	53%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (129)
Terrific Townhome	$37,986	$159	62%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (51)
Spacious, historic, artsy downtown home	$31,147	$160	51%	3	1.5	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (244)
Suites on Mass - C2	$33,317	$152	58%	3	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (68)
Downtown Diamond	$42,576	$208	55%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (45)
Delahunty Dream House	$39,670	$173	59%	3	2.5	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (106)
Getaway Ready - newly renovated Home w/Parking	$48,182	$186	69%	3	2.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (110)
Mac's Place	$41,467	$252	44%	3	1	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (143)
Comfy cozy clean and close to KU, downtown	$35,283	$178	53%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (58)
Guesthaus at Crescent Moon Winery	$39,484	$177	60%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (167)
Barlow Place	$46,034	$181	67%	3	1.5	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (28)
Cheerful/Cozy Downtown Bungalow w/ Private Hot Tub	$103,408	$533	52%	3	2	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (32)
Centrally located cozy cottage, near KU campus	$31,850	$135	63%	3	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (242)
Historic North Lawrence Home	$33,035	$219	39%	3	2	1	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Newly Renovated Home Close to Dtwn Lawrence!	$36,101	$214	45%	3	1.5	3	$155	❌	❌	✅	N / Y	⭐️ 5 (47)
Cozy Modern Ranch Style Home	$44,175	$156	75%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Allen House •Historic 1800s Elegance•	$32,587	$273	32%	3	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (26)
Right off Mass and close to KU! Charming 3 bedroom	$33,135	$186	47%	3	2	2	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (81)
KU Lake & Golf House (Pet Friendly)	$31,731	$128	65%	3	1	1	$58	❌	❌	✅	Y / Y	⭐️ 5 (232)
Lawrence Layup - Cozy King Suite, Family Fun, KU	$37,642	$195	48%	3	2.5	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (64)
Welcome Jayhawks! Private 2bds+Loft Condo	$23,930	$106	58%	3	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (165)
Home in Eudora with epic game room	$36,576	$156	62%	3	2.5	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (83)
Bungalow with sidecar	$43,977	$234	48%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (72)
Stately Vintage Craftsman Close to Everything	$46,853	$350	36%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (52)
Rock Chalk House	$22,328	$230	26%	3	2.5	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (18)
Lawrence Walkable Downtown Abode	$52,104	$299	45%	3	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (4)
3BR Urban Retreat: 5 beds (1K)3mi to KU & Downtown	$43,085	$218	54%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
The Hidden Gem - 3 Bedroom, 2 Bath	$46,405	$175	68%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (57)
Three bedroom house	$42,405	$250	45%	3	1.5	2	$140	❌	✅	✅	Y / Y	⭐️ 4.5 (18)
Cloud 9 Relaxing 3 BR 1 BTH Free parking 1st Floor	$31,320	$109	78%	3	1	1	$15	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Cozy Cottage in Lawrence 2 miles from KU w/Parking	$40,275	$175	62%	3	1.5	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (11)
Beautiful Remodeled Craftsman Home	$36,510	$274	36%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (115)
Lawrence Sunrise	$48,428	$385	34%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (18)
The Hill-W/D, Patio, 3 min KU/5 min DT	$46,043	$148	85%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Sunny cute house by hospital	$23,783	$114	57%	3	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.4 (39)

Return Metrics

26.54% 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)	$18,860	$37,721	$56,582	$75,442	$94,303	$188,606	$565,820
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$217,600	$217,600	$217,600	$217,600	$217,600	$217,600	$217,600
Down Payment	$54,400	$54,400	$54,400	$54,400	$54,400	$54,400	$54,400
Property Appreciation	$8,160	$16,564	$25,221	$34,138	$43,322	$93,545	$388,215
Total Return	$299,020	$326,286	$353,803	$381,581	$409,625	$554,152	$1,226,035

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.54%

Cap Rate

7.92%

Return on Investment

41.78%

25811 Chieftain Rd Lawrence, Kansas, 66044

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,305/mo

Inquire about this property

Contact Agent

Lawrence

Zoning

Laws

100

Airbnb Investor Score

$3,205

Annual Profit

7.9%

Cap Rate

26.5%

Cash on Cash

$40,498

Annual Revenue

BNBCalc predicts this property will get $198 per night with 56% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$39,402

Avg annual revenue

56%

Avg occupancy rate

$198

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

$50k

$75k

$105k

$18,861

Profit

Revenue

$40,498

Operating Expenses

$18,945

Operating Income

$21,553

Mortgage & Taxes

$2,693

Profit (Cash Flow)

$18,861

$71,060

Cash Investment

Down Payment

$54,400

Renos & Furnishing

$8,500

Closing Costs

$8,160

Total

$71,060

DSCR Ratio

Acceptable

1.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.54%

Cap Rate

7.92%

Return on Investment

41.78%

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

$12,909

Deductible property tax

$2,693

Your total deduction

$24,914

Your adjusted annual income

$150,000 - $24,914 = $125,086

Taxes on $125,086 (30%)

$37,526

Your old tax bill

$45,000

Your new tax bill

$37,526

Estimated tax savings

$7,474

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:

5.41 sqft

Year built:

1930

Size:

1,731 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Electric, Propane

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 5.41 sqft

Building area: 1,731 sqft

Garage: Yes

Heating: Electric, propane

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: Electric

View: -

Parking: Other

Amenities: -

Price per square foot: $157

Lot Info

Zoning: -

Land Use: -

Parcel Number: 2151500000009.000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $216,290

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Lawrence Liberty Memorial Central Mid School with 3/10 star rating
High School: Lawrence Free State High School with 7/10 star rating