BNBCalc Short Term Rental Rental Arbitrage Analysis 3815 Wyoming St, Kansas City, MO 64111, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$52,975

Profit (Cash Flow)

$11,948

Cash on Cash Return

113.8%

Annual Revenue

$52,975

AirDNA projects $259/night at 56% occupancy ($52,974).

BNB Calc projects a 56.00000000000001% occupancy rate, $259 rate per night.

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

Return Metrics

113.84% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,948	$23,896	$35,844	$47,792	$59,741	$119,482	$358,447
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$11,948	$23,896	$35,844	$47,792	$59,741	$119,482	$358,447

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

113.84%

Payback Period Days

320

Return on Investment

113.84%

3815 Wyoming St Kansas City, Missouri, 64111-3947

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Kansas City

Guide

Zoning

Market

Guide

Laws

Market Data

$52,975

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,948

Profit

Revenue

$52,975

Operating Expenses

$18,287

Operating Income

$34,688

Net Effective Rent

$22,740

Profit (Cash Flow)

$11,948

$10,495

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$1,995

Total

$10,495

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

113.84%

Payback Period Days

320