Short Term Rental Analysis

4400 Broadway Blvd

Kansas City, Missouri

2 bed

2 bath

8 guests

$20,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $163

AirDna Occupancy: 65%

Avg Daily Rate

Annual Revenue
$38,697

Occupancy Rate

237 Days/Year

65%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$38,697

Operating Expenses

-$14,840

Operating Income

$23,856

Mortgage & Taxes

-$1,032

Profit (Cash Flow)

$22,824

Get a Free Property Analysis

Want to see how much a property would make on Airbnb? All you need is an address to project your short term rental income. Go from a Zillow listing to complete financial analysis in seconds.

Return Metrics

217.37% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

217.37%

Cap Rate

119.28%

Cash Investment Summary

You will need $10,500 in cash to and renovate this property

Down Payment

-$4,000

Furniture & Renovations

-$6,500

Closing Costs

$0