6620 Ne 49th St Kansas City, MO, 64119
2 bed โข 1 bath โข 6 guests
Est. $767/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$3,617
Annual Profit
9.0%
Cap Rate
8.4%
Cash on Cash
$32,288
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $136/night at 65% occupancy ($32,287.56). Airbtics projects $145/night at 69% occupancy ($36,542).
Top 68% of comparables
Top 48% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$38,893
Avg annual revenue
69%
Avg occupancy rate
$145
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$55k
$85k
Sign up to see the data on 40 all comparables
$3,617
Profit
Revenue
$32,288
Operating Expenses
$17,877
Operating Income
$14,410
Mortgage & Taxes
$10,793
Profit (Cash Flow)
$3,617
$43,050
Cash Investment
Down Payment
$32,000
Renos & Furnishing
$6,250
Closing Costs
$4,800
Total
$43,050
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.4%
Cap Rate
9%
STR Tax Calculator (USA)
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
$7,594
Deductible property tax
$1,584
Your total deduction
$32,253
Your adjusted annual income
$150,000 - $32,253 = $117,747
Taxes on $117,747 (30%)
$35,324
Your old tax bill
$45,000
Your new tax bill
$35,324
Estimated tax savings
$9,676
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:
OTHER
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: OTHER
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -