BNBCalc Short Term Rental Rental Arbitrage Analysis 50 E 13th St, Kansas City, MO 64106, USA

0 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$46,532

Profit (Cash Flow)

$8,803

Cash on Cash Return

183.8%

Annual Revenue

$46,532

AirDNA projects $182/night at 49% occupancy ($32,572).

BNB Calc projects a 70% occupancy rate, $182 rate per night.

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

Return Metrics

183.77% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,802	$17,605	$26,408	$35,211	$44,014	$88,029	$264,087
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$8,802	$17,605	$26,408	$35,211	$44,014	$88,029	$264,087

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

183.77%

Payback Period Days

198

Return on Investment

183.77%

50 E 13th St Kansas City, Missouri, 64106

0 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Kansas City

Guide

Zoning

Market

Guide

Laws

Market Data

$46,532

Annual Revenue

Projected nightly rate is $182/night at 49% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,803

Profit

Revenue

$46,532

Operating Expenses

$17,449

Operating Income

$29,083

Net Effective Rent

$20,280

Profit (Cash Flow)

$8,803

$4,790

Cash Investment

Renos & Furnishing

$3,000

Setup Costs

$1,790

Total

$4,790

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

183.77%

Payback Period Days

198