BNBCalc Short Term Rental Investment Analysis 405 S Mill St, Smithville, MO 64089

3 bed • 2 bath • 9 guests • $250,000

BNB

Calc

Annual Revenue

$43,873

Profit (Cash Flow)

$7,625

Cap Rate

9.8%

Annual Revenue

$43,873

AirDNA projects $197/night at 58% occupancy ($41,732). Airbtics projects $182/night at 66% occupancy ($43,873). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, $182 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,318	$38,891	$62,726	$89,113
Occupancy	60%	66%	81%	86%
Nightly Rate	$129	$155	$205	$274

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Joy's Place on Jolisa	$26,888	$96	65%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (100)
The Hideaway	$33,896	$136	64%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (16)
Cheerful, southwest-inspired heartland hideaway.	$76,445	$336	61%	3	3	1	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Beautiful Townhome, 11 minutes to Downtown, KCMO.	$41,149	$154	69%	3	3	2	$140	✅	❌	✅	Y / Y	⭐️ 4.9 (29)
Home Away from Home Close to KCI Airport, Weston	$47,006	$333	37%	3	3	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (17)
Cottage House/Entire Apartment/ Kansas City Area	$24,156	$132	50%	3	1	1	$0	✅	❌	❌	N / N	⭐️ 4.5 (35)
Spacious Comfort and Convience	$45,194	$144	83%	3	3	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (236)
RELAXING RETREAT✨FAMILY FRIENDLY✨PERFECT LOCATION✨	$59,174	$240	66%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (50)
Elegant Eclectic 3 br Home	$31,743	$99	83%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Cozy 3 bedroom	$25,485	$97	67%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Elegant 3BR Home in Vibrant KC Area MOKA796800	$40,973	$127	81%	3	3	1	$184	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Charming (3) bedroom home w/ walkable restaurants	$43,502	$163	71%	3	1	2	$69	❌	❌	❌	Y / Y	⭐️ 5 (90)
Gorgeous 3 Bedrooms with 3 baths by Zona Rosa	$38,358	$160	65%	3	3	2	$60	❌	❌	❌	Y / Y	⭐️ 4.7 (34)
Lakewood Hollow Farm - private, spacious near lake	$24,628	$160	39%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (36)
Suburban Getaway - Close to Airport & Stadiums	$57,004	$250	60%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Spacious Luxury Townhome Near The River	$59,917	$186	85%	3	3	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (24)
Historic Farmhouse on 7 Acres w/ Stellar View!	$69,405	$271	68%	3	2	2	$93	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Perfect 3 BR Home in North KC near the Airport!	$39,572	$140	76%	3	2	3	$30	❌	❌	❌	Y / Y	⭐️ 4.7 (55)
Suburban Serenity	$60,777	$195	83%	3	2	3	$220	❌	❌	✅	Y / Y	⭐️ 5 (65)
The Nest Villa with Pool in Kansas City	$36,392	$139	66%	3	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (93)
3BDRM Townhouse in KC	$57,537	$247	63%	3	3	6	$150	✅	❌	❌	Y / Y	⭐️ 5 (9)
Quiet cottage with fire-pit near Kansas City!	$32,232	$135	62%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (47)
Parkville Vacation Rental Near Creekside Complex!	$43,403	$181	63%	3	3	3	$155	✅	❌	❌	Y / Y	⭐️ 4.8 (9)
Little Platte River Townhome	$43,453	$128	90%	3	2	28	$105	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
Farmhouse Gone Game Room	$42,689	$239	46%	3	2	3	$170	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
Games RoomSteamShowerWeight RoomBarPatio/Grill	$34,739	$200	47%	3	3	30	$184	❌	❌	✅	Y / Y	⭐️ 4.7 (202)
King Beds_Mins to Downtown_Remodeled_SafeArea	$40,926	$148	70%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (78)
RENEWEDCozy Home Away From Home	$31,356	$122	68%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.7 (47)
The Kelsey House - Modern, Family-Friendly Space	$35,106	$129	68%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (109)
Country Oasis- Near Worlds Of Fun	$39,256	$129	79%	3	2	2	$122	❌	❌	✅	Y / Y	⭐️ 5 (99)
Close to downtown & stadium, huge yard, RV parking	$71,571	$222	86%	3	2	2	$105	❌	❌	✅	Y / Y	⭐️ 5 (141)
Platte City Home - Suburban comfort near MCI	$33,541	$98	92%	3	2	1	$30	❌	❌	✅	Y / Y	⭐️ 4.6 (304)
Cozy 3 bd 2.5 ba - Private Stay	$28,987	$180	44%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Private Main Street home - large and cozy!	$34,458	$186	50%	3	3	7	$250	❌	❌	✅	Y / N	⭐️ 0 (0)
Northland Comfy & Cozy Home, Safe & Walkable Area!	$33,355	$102	86%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Your second home - Comfy & Cozy	$33,453	$97	92%	3	2	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (51)
The Cherry On Top - Beautiful NKC home on 1 acre!	$97,147	$308	83%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (67)
Perfect 3 BR Home\|Near Downtown & Airport!	$34,828	$156	61%	3	3	28	$285	❌	❌	✅	Y / Y	⭐️ 4.9 (8)
Charming ranch on quiet street	$29,304	$145	51%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (28)

Return Metrics

11.55% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,625	$15,250	$22,876	$30,501	$38,126	$76,253	$228,761
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$265,125	$280,475	$296,057	$311,878	$327,945	$412,233	$835,577

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.55%

Cap Rate

9.79%

Return on Investment

26.63%

405 S Mill St Smithville, MO, 64089

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,199/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$7,625

Annual Profit

9.8%

Cap Rate

11.6%

Cash on Cash

$43,873

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $197/night at 58% occupancy.Projected nightly rate is $182/night at 66% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$43,036

Avg annual revenue

66%

Avg occupancy rate

$182

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

$50k

$70k

$100k

$7,625

Profit

Revenue

$43,873

Operating Expenses

$19,384

Operating Income

$24,490

Mortgage & Taxes

$16,864

Profit (Cash Flow)

$7,625

$66,000

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$8,500

Closing Costs

$7,500

Total

$66,000

DSCR Ratio

Strong

1.45

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.55%

Cap Rate

9.79%

Return on Investment

26.63%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$18,315

Your adjusted annual income

$150,000 - $18,315 = $131,685

Taxes on $131,685 (30%)

$39,506

Your old tax bill

$45,000

Your new tax bill

$39,506

Estimated tax savings

$5,494

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

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: -