BNBCalc Short Term Rental Rental Arbitrage Analysis 600 Admiral Blvd, Kansas City, MO 64106, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$38,099

Profit (Cash Flow)

$746

Cash on Cash Return

8.9%

Annual Revenue

$38,099

AirDNA projects $183/night at 57% occupancy ($38,098).

BNB Calc projects a 56.99999999999999% occupancy rate, $183 rate per night.

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

Return Metrics

8.93% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$745	$1,491	$2,237	$2,983	$3,728	$7,457	$22,373
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	$745	$1,491	$2,237	$2,983	$3,728	$7,457	$22,373

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.93%

Payback Period Days

4089

Return on Investment

8.93%

600 Admiral Blvd Kansas City, Missouri, 64106

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Kansas City

Guide

Zoning

Market

Guide

Laws

Market Data

$38,099

Annual Revenue

Projected nightly rate is $183/night at 57% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$746

Profit

Revenue

$38,099

Operating Expenses

$16,353

Operating Income

$21,746

Net Effective Rent

$21,000

Profit (Cash Flow)

$746

$8,350

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,850

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

8.93%

Payback Period Days

4089