BNBCalc Short Term Rental Investment Analysis 600 Admiral Boulevard, Kansas City, MO

1 bed • 1 bath • 3 guests • $180,000

BNB

Calc

Annual Revenue

$40,907

Profit (Cash Flow)

$8,472

Cap Rate

12.2%

Annual Revenue

$40,907

AirDNA projects $195/night at 72% occupancy ($51,280). Airbtics projects $159/night at 70% occupancy ($40,651). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, $160 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,482	$39,886	$59,049	$84,393
Occupancy	56%	73%	82%	89%
Nightly Rate	$125	$143	$189	$249

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downtown Condo w/ City Views • Walk to Streetcar	$37,839	$272	36%	2	2.5	1	$105	❌	❌	✅	Y / Y	⭐️ 5 (73)
☆Location Location☆ Luxury 2 bed	$36,494	$110	89%	2	2	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (163)
Luxury Two Bedroom Columbus Park Hideaway. (A)	$28,256	$182	37%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (85)
! King Bed ! Downtown Highrise!	$39,799	$131	81%	2	2	1	$60	✅	❌	❌	Y / Y	⭐️ 5 (142)
17) Entire loft downtown with free parking!	$41,977	$189	56%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Reach for the Sky - 21st floor	$53,145	$200	70%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (123)
Heart of the River Market steps from the Streetcar	$87,368	$281	83%	2	2.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (182)
1480Sq ft 2BR/2BA Loft Downtown KC Historic Build	$49,748	$160	83%	2	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (492)
Downtown Luxury \| 20th Floor \| Free Garage Parking	$40,467	$119	89%	2	2	2	$105	✅	❌	❌	Y / Y	⭐️ 5 (124)
Lux 2/2 Downtown \| 18th Floor \| Free Garage Prkng	$35,243	$116	79%	2	2	2	$105	✅	❌	❌	Y / Y	⭐️ 5 (142)
NEW Sunflower Suite - Modern Loft in Downtown KC	$43,906	$130	87%	2	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (89)
4 day Min King Bed ! Downtown !	$46,158	$153	81%	2	2	4	$60	✅	❌	❌	Y / Y	⭐️ 5 (4)
2BR Cozy Downtown Loft with Indoor Pool & Gym	$52,039	$248	54%	2	2	30	$129	✅	❌	❌	Y / Y	⭐️ 5 (33)
The SkySuite • Pool/Gym/Free Parking •Heart of DT	$50,293	$129	96%	2	2	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (70)
18) Perfect for families!	$42,987	$198	56%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Spacious Downtown Retreat with Indoor Pool & Gym	$53,403	$266	52%	2	2	30	$129	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
☆UNIQUE 2Bed Loft☆ Downtown KC	$33,033	$106	82%	2	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (150)
Tranquil Escape: The Desert Loft	$29,566	$139	53%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (58)
Top Rated_Walk to Power&Light_Free Parking_Views	$39,411	$158	66%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (116)
2BR 2BA Loft Downtown KC in Historic Building	$42,398	$145	78%	2	2	30	$50	❌	❌	❌	Y / Y	⭐️ 5 (435)
#2BR-1BA Loft Downtown KC in Historic Building	$34,966	$114	82%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (351)
2BR 2BA Loft In Historic Downtown KC	$42,927	$139	83%	2	2	30	$50	❌	❌	❌	Y / Y	⭐️ 5 (384)
The Loft at 1517 - KC at your doorstep ♡	$74,946	$270	74%	2	1	2	$95	✅	❌	❌	Y / Y	⭐️ 5 (110)
The SkySuite • Pool/Gym/Free Parking •Heart of DT	$26,932	$67	97%	2	2	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (62)
Stylish 2BR-Near By Chiefs Game! w/ Rooftop View	$39,754	$104	94%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (57)
Large 2 Bedroom Apartment	$41,693	$160	69%	2	2	30	$105	❌	❌	✅	Y / Y	⭐️ 4 (14)
Stunning Views,StreetCar,Walk Everywhere!	$50,101	$194	68%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (130)
Upscale Highrise 20th Floor-Free Parking Garage	$51,912	$178	76%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (125)
Downtown Double Kings Free Garage Parking	$54,829	$191	75%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (95)
2BR Oasis Downtown Kansas City: Beautiful View	$44,674	$173	67%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
Modern w/Cool Amenities_Gym+Sport Court, Near P&L	$47,549	$170	74%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (175)
Beautiful 2 Bedroom Apartment	$37,222	$136	72%	2	1	30	$60	❌	❌	✅	N / Y	⭐️ 4 (11)
Classy 2BR-Near By Chiefs Game! w/ Rooftop View	$33,966	$91	90%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (57)
Updated Townhouse: Downtown/RiverMarket W/ Prkg	$42,257	$196	58%	2	2.5	1	$105	❌	❌	✅	Y / Y	⭐️ 5 (51)
Two Bedroom Apartment Downtown	$23,571	$115	56%	2	1	30	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
18) Perfect for Companies!	$15,349	$100	41%	2	1	30	$95	❌	❌	❌	Y / Y	⭐️ 3.5 (5)
Downtown Rivermarket 2 Bedroom (Top)	$21,469	$142	38%	2	1	30	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Inviting 2 Bedroom Apartment	$33,050	$135	66%	2	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.2 (6)
Lovely 2 bedroom condo w/free parking downtown KC	$22,846	$127	47%	2	1	30	$80	❌	❌	❌	Y / Y	⭐️ 5 (77)
Amazing KC River Market 2bd Home (Lower)	$34,329	$129	69%	2	1	1	$140	❌	❌	✅	Y / Y	⭐️ 4.7 (6)

Return Metrics

30.64% 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)	$8,472	$16,944	$25,416	$33,888	$42,360	$84,721	$254,163
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$162,000	$162,000	$162,000	$162,000	$162,000	$162,000	$162,000
Down Payment	$18,000	$18,000	$18,000	$18,000	$18,000	$18,000	$18,000
Property Appreciation	$5,400	$10,962	$16,690	$22,591	$28,669	$61,904	$256,907
Total Return	$193,872	$207,906	$222,107	$236,480	$251,029	$326,626	$691,070

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.64%

Cap Rate

12.17%

Return on Investment

57.36%

600 Admiral Blvd 504 Kansas City, Missouri, 64106

1 bed • 1 bath • 3 guests

Purchase Price

Est. $863/mo

Inquire about this property

Contact Agent

Kansas City

Guide

Zoning

Market

Guide

Laws

Market Data

145

Airbnb Investor Score

$8,472

Annual Profit

12.2%

Cap Rate

30.6%

Cash on Cash

$40,907

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $195/night at 72% occupancy.Projected nightly rate is $159/night at 70% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$41,446

Avg annual revenue

70%

Avg occupancy rate

$159

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

$15k

$40k

$60k

$90k

$8,472

Profit

Revenue

$40,907

Operating Expenses

$18,998

Operating Income

$21,909

Mortgage & Taxes

$13,437

Profit (Cash Flow)

$8,472

$27,650

Cash Investment

Down Payment

$18,000

Renos & Furnishing

$4,250

Closing Costs

$5,400

Total

$27,650

DSCR Ratio

Strong

1.63

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.64%

Cap Rate

12.17%

Return on Investment

57.36%

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

$9,611

Deductible property tax

$1,782

Your total deduction

$9,720

Your adjusted annual income

$150,000 - $9,720 = $140,280

Taxes on $140,280 (30%)

$42,084

Your old tax bill

$45,000

Your new tax bill

$42,084

Estimated tax savings

$2,916

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:

1,768 sqft

Year built:

1967

Size:

1,640 sqft

Type:

CONDO

Parking:

Heating:

Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: 1,768 sqft

Building area: 1,640 sqft

Garage: Yes

Heating: Electric

Pool: Yes

Fireplaces: 1

Basement: Yes

Cooling: Electric

View: -

Parking: Built-In, Covered, In Building

Amenities: Cooktop, Dishwasher, Disposal, Double Oven, Refrigerator

Price per square foot: $259

Lot Info

Zoning: -

Land Use: -

Parcel Number: 29210070300017008

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

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