BNBCalc Short Term Rental Investment Analysis 630 Nw 110th St

3 bed • 3 bath • 9 guests • $347,400

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$52,833

Profit (Cash Flow)

$8,850

Cap Rate

9.3%

Annual Revenue

$52,833

AirDNA projects $263/night at 55% occupancy ($52,832). Airbtics projects $175/night at 66% occupancy ($42,185). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 55.00000000000001% occupancy rate, $263 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,204	$44,139	$62,423	$92,477
Occupancy	55%	69%	76%	84%
Nightly Rate	$111	$163	$210	$283

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Perfect 3 BR Home in North KC near the Airport!	$36,874	$139	71%	3	2	3	$30	❌	❌	❌	Y / Y	⭐️ 4.7 (55)
The Nest Villa with Pool in Kansas City	$54,187	$213	64%	3	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (82)
Suburban Serenity	$61,447	$192	82%	3	2	3	$220	❌	❌	✅	Y / Y	⭐️ 5 (59)
Charming (3) bedroom home w/ walkable restaurants	$44,652	$166	71%	3	1	2	$69	❌	❌	❌	Y / Y	⭐️ 5 (84)
Joy's Place on Jolisa	$30,889	$107	67%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (94)
The Kelsey House - Modern, Family-Friendly Space	$49,854	$175	68%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (105)
RENEWEDCozy Home Away From Home	$34,645	$131	70%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.7 (43)
Adorable, 3BR,King Bed,Convenient_Mins to Downtown	$41,674	$148	68%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (75)
Cozy 3 bedroom	$26,094	$98	67%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Historic Farmhouse on 7 Acres w/ Stellar View!	$67,376	$243	73%	3	2	2	$93	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Elegant Eclectic 3 br Home	$32,153	$101	82%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Cottage House/Entire Apartment/ Kansas City Area	$28,874	$161	49%	3	1	1	$0	✅	❌	❌	N / N	⭐️ 4.5 (35)
Close to downtown & stadium, huge yard, RV parking	$65,463	$197	86%	3	2	2	$105	❌	❌	✅	Y / Y	⭐️ 5 (130)
Cozy Three Bed, Two Bath Home in North Kansas City	$24,229	$89	69%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (166)
Modern house close to downtown!	$34,325	$168	53%	3	1	2	$140	❌	❌	❌	Y / Y	⭐️ 4.7 (43)
Cheerful Duplex 10-min to KCI 1/2-mi from I-29	$42,317	$141	82%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (65)
Northland Comfy & Cozy Home, Safe & Walkable Area!	$36,038	$108	87%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
The Cherry On Top - Beautiful NKC home on 1 acre!	$90,808	$282	82%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
Country Oasis- Near Worlds Of Fun	$28,322	$96	76%	3	2	2	$122	❌	❌	✅	Y / Y	⭐️ 5 (85)
Loft-3 beds 2 baths - River Market & City center	$58,497	$370	41%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Comfortable 3 bedroom Blue Bird	$25,008	$95	64%	3	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.7 (59)
Charming 100 y/o Home on Historic Strawberry Hill	$33,724	$112	73%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (113)
Unique 100yr old Apt Downtown KC	$36,145	$132	70%	3	1	1	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Spacious\| Pet Friendly\| Close To Chiefs Stadium	$20,496	$100	56%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Charming Historic Bungalow in Independence	$32,488	$166	48%	3	2	1	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (69)
HOT TUB Oasis Hideaway w/ 4 Bed + Large Patio+yard	$52,134	$144	78%	3	2	1	$175	✅	✅	✅	Y / Y	⭐️ 4.9 (531)
Victorian Cottage~Private Patio~Near Downtown	$36,563	$134	69%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (206)
Stock Tank Pool ¤ Tiki Lounge ¤ Near Downtown	$66,815	$179	94%	3	2	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (192)
Downtown KC- Westside Gem	$43,578	$256	45%	3	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (120)
Lovely 3 Bedroom Home in Downtown Kansas City! 26	$60,678	$210	74%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (97)
3BR Luxury Historic Loft with Gym by Envitae	$55,247	$295	49%	3	2	2	$129	❌	❌	❌	Y / Y	⭐️ 4.7 (43)
3 KING Beds + Walk to Westport & Plaza + Balcony	$27,341	$166	45%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (35)
The Bungalow on Brookside	$23,494	$108	49%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
The Heartland Hideout	$21,243	$101	48%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
3 KING Beds + Walk to River Market + Balcony	$54,461	$248	60%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (81)
3 Bedroom Penthouse- River Market Downtown loft	$45,366	$335	37%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Oak St Lofts - 3brm 2bath Walk to T-Mobile + prkng	$73,324	$281	64%	3	2	1	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (96)
Crossroads DayBNB - A Luxury Loft	$96,512	$299	86%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (104)
Historic 3 bedroom near downtown KC/Union Station	$52,776	$186	72%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (77)
McGee House - Modern&Spacious Home in Heart of KC	$47,005	$143	84%	3	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (228)

Return Metrics

9.98% 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)	$8,849	$17,699	$26,549	$35,399	$44,249	$88,498	$265,494
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,412	$7,036	$10,883	$14,967	$19,303	$45,340	$277,920
Down Payment	$69,480	$69,480	$69,480	$69,480	$69,480	$69,480	$69,480
Property Appreciation	$10,422	$21,156	$32,213	$43,601	$55,331	$119,476	$495,830
Total Return	$92,164	$115,372	$139,125	$163,448	$188,364	$322,795	$1,108,725

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.98%

Cap Rate

9.29%

Return on Investment

25.58%

630 NW 110th St Kansas City, Missouri, 64155

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,666/mo

This property is for sale!

Contact

test at Test

$52,833

Annual Revenue

BNBCalc predicts this property will get $175 per night with 66% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 16% of comparables

Seasonality

40 Airbnb Comparables

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

$44,827

Avg annual revenue

66%

Avg occupancy rate

$175

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

$20k

$45k

$70k

$100k

$8,850

Profit

Revenue

$52,833

Operating Expenses

$20,548

Operating Income

$32,284

Mortgage & Taxes

$23,435

Profit (Cash Flow)

$8,850

$88,652

Cash Investment

Down Payment

$69,480

Renos & Furnishing

$8,750

Closing Costs

$10,422

Total

$88,652

DSCR Ratio

Strong

1.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.98%

Cap Rate

9.29%

Return on Investment

25.58%

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

$16,488

Deductible property tax

$3,439

Your total deduction

$26,774

Your adjusted annual income

$150,000 - $26,774 = $123,226

Taxes on $123,226 (30%)

$36,968

Your old tax bill

$45,000

Your new tax bill

$36,968

Estimated tax savings

$8,032

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: Active

Property Use: Residential (General/Single)

Stories: 0

Lot size: -

Building area: -

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 09-808-00-12-013-00

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $71,210

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Ownership

Name: Salvation Army

Owner Occupied: No

Owner Mailing Address: 5550 Prairie Stone Pkwy, Hoffman Estates, Il 60192

Years Owned: 46

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: N/A

Inherited: N/A

Foreclosure: No