BNBCalc Short Term Rental Investment Analysis 4216 Bridger Rd, Kansas City, MO 64111, USA

3 bed • 2 bath • 6 guests • $290,000

BNB

Calc

Annual Revenue

$49,746

Profit (Cash Flow)

$12,536

Cap Rate

11.7%

Annual Revenue

$49,746

AirDNA projects $227/night at 56% occupancy ($46,429).

BNB Calc projects a 60% occupancy rate, $227 rate per night.

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

Return Metrics

24.67% 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)	$12,535	$25,071	$37,607	$50,143	$62,679	$125,358	$376,076
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$246,500	$246,500	$246,500	$246,500	$246,500	$246,500	$246,500
Down Payment	$43,500	$43,500	$43,500	$43,500	$43,500	$43,500	$43,500
Property Appreciation	$43,500	$93,524	$151,053	$217,211	$293,293	$883,211	$18,911,413
Total Return	$346,035	$408,596	$478,661	$557,355	$645,972	$1,298,570	$19,577,490

Property Appreciation:

15%

Revenue Appreciation:

Cash on Cash Return

24.67%

Cap Rate

11.69%

Return on Investment

114.49%

4216 Bridger Rd Kansas City, Missouri, 64111-3126

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,391/mo

Inquire about this property

Contact Agent

Kansas City

Guide

Zoning

Market

Guide

Laws

Market Data

$49,746

Annual Revenue

Projected nightly rate is $227/night at 56% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,536

Profit

Revenue

$49,746

Operating Expenses

$15,835

Operating Income

$33,912

Mortgage & Taxes

$21,376

Profit (Cash Flow)

$12,536

$50,800

Cash Investment

Down Payment

$43,500

Renos & Furnishing

$1,500

Closing Costs

$5,800

Total

$50,800

DSCR Ratio

Strong

1.59

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

Investment Value Over Time

Property Appreciation

15%

Revenue Appreciation

Cash on Cash Return

24.67%

Cap Rate

11.69%

Return on Investment

114.49%

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

$19,173

Deductible property tax

Your total deduction

$17,126

Your adjusted annual income

$150,000 - $17,126 = $132,874

Taxes on $132,874 (30%)

$39,862

Your old tax bill

$45,000

Your new tax bill

$39,862

Estimated tax savings

$5,138

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com