BNBCalc Short Term Rental Investment Analysis 4307 Laurel Ave, Kansas City, MO 64133

3 bed • 2 bath • 9 guests • $160,000

BNB

Calc

Annual Revenue

$32,938

Profit (Cash Flow)

$4,183

Cap Rate

9.4%

Annual Revenue

$32,938

AirDNA projects $180/night at 47% occupancy ($30,899). Airbtics projects $166/night at 53% occupancy ($32,134). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 54% occupancy rate, $167 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,532	$30,338	$43,399	$76,045
Occupancy	41%	52%	62%	78%
Nightly Rate	$132	$151	$182	$254

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
KC's Stadium B&B Chiefs Royals I-70 fenced pets	$30,923	$170	47%	3	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (501)
Walk to Royals Stadium! Comfy Home Great Location!	$19,218	$98	51%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (170)
Trailview - Walk to Stadium, Rock Island , Dogs OK	$41,935	$143	78%	3	1	2	$65	✅	❌	✅	Y / Y	⭐️ 4.9 (86)
5 min Uber to Arrowhead	$28,335	$133	55%	3	3	2	$100	❌	❌	❌	Y / N	⭐️ 5 (7)
The Bungalow on Brookside	$24,057	$98	56%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Minutes from Arrowhead Stadium! - Sleek City Haven	$50,041	$154	83%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Private 3 BR Home By KC Zoo	$25,435	$160	40%	3	1	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
KC Charm	$50,717	$149	93%	3	3	30	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Kansas City area - Mins to Stadiums!	$21,830	$100	54%	3	1	2	$95	❌	❌	❌	N / Y	⭐️ 4.8 (170)
Artsy Getaway ~ 8 Miles to Downtown Kansas City!	$19,601	$153	30%	3	1	2	$129	❌	❌	❌	N / Y	⭐️ 4.5 (35)
Comfy King Beds and Fast Wi-Fi near KC stadiums	$52,928	$251	55%	3	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (45)
Perfect Cottage style Home	$33,863	$135	62%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (18)
Arlington House	$35,179	$121	76%	3	2	2	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (190)
4 min from the Stadiums-Spacious, cozy 3 bedroom	$30,463	$136	59%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
Amazing 3BR Home for Families\|Close to Stadiums	$38,742	$153	65%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Luxury New Build Family Home W/ Office & Fast WIFI	$49,676	$227	56%	3	3	4	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Cottage Mins From Stadiums + Parking + Pet Welcome	$52,779	$200	66%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.7 (229)
*NewlyFullyRemodel3mFrmArrowhead	$15,534	$101	40%	3	1	30	$160	❌	❌	❌	Y / Y	⭐️ 4.7 (37)
STADIUM STATION - KANSAS CITY	$29,702	$180	44%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (114)
HOT TUB Oasis Hideaway w/ 4 Bed + Large Patio+yard	$45,339	$119	82%	3	2	1	$175	✅	✅	✅	Y / Y	⭐️ 4.9 (578)
Near Arrowhead and Downtown	$23,212	$151	42%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Modern Home By Arrowhead Stadium	$29,406	$133	58%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Elegant New Build Home w/Office, Fireplace & Patio	$39,846	$191	57%	3	3	5	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
50% OFF 28 + NTS w/King bed, Gas stove, Huge yard	$53,756	$241	60%	3	3	7	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
Beautiful ranch home with land close to stadiums.	$18,892	$151	33%	3	2	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (27)
Elegant New Build Home W/ Office	$45,954	$292	43%	3	3	4	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Sweet KC Escape_Lovely Home_King Beds_Air Hockey	$25,986	$139	46%	3	2	2	$145	❌	❌	✅	Y / Y	⭐️ 4.7 (76)
Elegant New Build Home W/ Office	$34,907	$289	33%	3	3	4	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Happy House	$16,548	$79	51%	3	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (122)
Mid-Century Modern Home 5 mins to Chief Kingdom!	$18,318	$143	35%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (30)
Quaint 3 BR home in Independence	$28,114	$167	46%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Newly Built Lux Home Sleeps 8!	$46,538	$289	44%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 3 (1)
Kansas City House, near Stadiums	$39,894	$109	100%	3	1	30	$99	❌	❌	❌	Y / Y	⭐️ 5 (2)
Cheerful 3 Bedroom, Near Stadiums, Pet Friendly	$35,868	$140	70%	3	1	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (5)
Warm cozy bungalow	$20,242	$129	41%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (35)
3 Bedroom Home! Walking Distance to Stadiums!	$29,045	$128	62%	3	2	30	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (54)
Cozy Cottage Retreat_3BR_King Beds_Private Parking	$30,219	$172	48%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (50)

Return Metrics

9.23% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,182	$8,365	$12,548	$16,730	$20,913	$41,827	$125,481
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$128,000	$128,000	$128,000	$128,000	$128,000	$128,000	$128,000
Down Payment	$32,000	$32,000	$32,000	$32,000	$32,000	$32,000	$32,000
Property Appreciation	$4,800	$9,744	$14,836	$20,081	$25,483	$55,026	$228,361
Total Return	$168,982	$178,109	$187,384	$196,812	$206,397	$256,853	$513,843

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.23%

Cap Rate

9.35%

Return on Investment

23.29%

4307 Laurel Ave Kansas City, Missouri, 64133

3 bed • 2 bath • 9 guests

Purchase Price

Est. $767/mo

Inquire about this property

Contact Agent

Kansas City

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$4,182

Annual Profit

9.4%

Cap Rate

9.2%

Cash on Cash

$32,938

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $180/night at 47% occupancy.Projected nightly rate is $166/night at 53% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$32,322

Avg annual revenue

53%

Avg occupancy rate

$166

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

$10k

$25k

$40k

$55k

$4,183

Profit

Revenue

$32,938

Operating Expenses

$17,962

Operating Income

$14,976

Mortgage & Taxes

$10,793

Profit (Cash Flow)

$4,183

$45,300

Cash Investment

Down Payment

$32,000

Renos & Furnishing

$8,500

Closing Costs

$4,800

Total

$45,300

DSCR Ratio

Strong

1.39

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.23%

Cap Rate

9.35%

Return on Investment

23.29%

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

$7,594

Deductible property tax

$1,584

Your total deduction

$12,841

Your adjusted annual income

$150,000 - $12,841 = $137,159

Taxes on $137,159 (30%)

$41,148

Your old tax bill

$45,000

Your new tax bill

$41,148

Estimated tax savings

$3,852

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:

9,125 sqft

Year built:

1961

Size:

1,141 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 9,125 sqft

Building area: 1,141 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: Electric

View: -

Parking: Attached, Garage Faces Front

Amenities: Disposal, Exhaust Fan

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 32520030400000000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $65,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: East High School with 1/10 star rating