BNBCalc Short Term Rental Investment Analysis 4213 W 158th St, Overland Park, KS 66224

3 bed • 2 bath • 9 guests • $631,977

BNB

Calc

Annual Revenue

$38,142

Profit (Cash Flow)

-$23,127

Cap Rate

3.1%

Annual Revenue

$38,142

AirDNA projects $357/night at 51% occupancy ($66,499). Airbtics projects $177/night at 59% occupancy ($38,142). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 59% occupancy rate, $177 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,917	$30,958	$49,345	$63,888
Occupancy	43%	53%	69%	82%
Nightly Rate	$146	$162	$190	$257

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
⊱Beautiful \| spacious \| clean home for families #1	$30,619	$178	47%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
Theatre Room, Fire-Pit & Hot Tub in South OP	$54,633	$253	59%	3	2	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (99)
Midcentury LUXE—Firepit, Garage, Spa-like Bathroom	$29,712	$123	66%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (203)
⊱Beautiful \| spacious \| clean home for families #2	$33,481	$194	42%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
NEWEnchanting 3BR Home\|Mins toIHOPKC & Plza/Dwtn	$26,751	$143	43%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Clean + Classy Home in Overland Park	$77,438	$298	71%	3	2	4	$0	✅	❌	✅	Y / Y	⭐️ 5 (16)
Entire Home, Cozy Retreat Near Kansas City	$62,383	$157	100%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (95)
The Resting Place, Grandview Home-Upper Level	$30,535	$103	81%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (106)
Overland Park Lower Level In-Law Home	$21,974	$158	38%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (139)
Bright and spacious townhouse close to everything	$31,298	$167	45%	3	3	1	$66	❌	❌	❌	Y / Y	⭐️ 4.9 (110)

Return Metrics

-15.03% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$23,127	-$46,254	-$69,381	-$92,509	-$115,636	-$231,272	-$693,817
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$505,581	$505,581	$505,581	$505,581	$505,581	$505,581	$505,581
Down Payment	$126,395	$126,395	$126,395	$126,395	$126,395	$126,395	$126,395
Property Appreciation	$18,959	$38,487	$58,601	$79,318	$100,657	$217,347	$901,997
Total Return	$627,809	$624,209	$621,196	$618,786	$616,998	$618,051	$840,156

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.03%

Cap Rate

3.08%

Return on Investment

1.32%

4213 W 158th St Overland Park, KS, 66224

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,031/mo

This property is for sale!

Contact Agent

-56

Airbnb Investor Score

-$23,127

Annual Profit

3.1%

Cap Rate

-15.0%

Cash on Cash

$38,142

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $357/night at 51% occupancy.Projected nightly rate is $177/night at 59% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$39,882

Avg annual revenue

59%

Avg occupancy rate

$177

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

$40k

$60k

$80k

-$23,127

Profit

Revenue

$38,142

Operating Expenses

$18,639

Operating Income

$19,504

Mortgage & Taxes

$42,631

Profit (Cash Flow)

-$23,127

$153,855

Cash Investment

Down Payment

$126,395

Renos & Furnishing

$8,500

Closing Costs

$18,959

Total

$153,855

DSCR Ratio

Weak

0.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.03%

Cap Rate

3.08%

Return on Investment

1.32%

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

$29,994

Deductible property tax

$6,257

Your total deduction

$86,909

Your adjusted annual income

$150,000 - $86,909 = $63,091

Taxes on $63,091 (30%)

$18,927

Your old tax bill

$45,000

Your new tax bill

$18,927

Estimated tax savings

$26,073

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: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -