BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 6620 Ne 49th St, Kansas City, MO 64119

2 bed โ€ข 1 bath โ€ข 6 guests โ€ข $160,000

BNB

Calc

Annual Revenue

$32,288

Profit (Cash Flow)

$3,617

Cap Rate

9.0%

Annual Revenue

$32,288

AirDNA projects $136/night at 65% occupancy ($32,287). Airbtics projects $145/night at 69% occupancy ($36,542). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, $136 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,125$37,663$50,415$71,269
Occupancy61%71%78%85%
Nightly Rate$104$135$164$216

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Harmony House 1 - Cozy - Accepting Mid-Term Stays

No image available

$22,520
$95
57%
2231$100โŒโŒโœ…Y / Yโญ๏ธ 4.8 (77)
Happy Rock Place Near Everything KC Has to Offer!

No image available

$35,287
$146
59%
222$150โŒโŒโŒY / Yโญ๏ธ 4.7 (98)
Harmony House 2 - Discounted For Longer Stays

No image available

$27,796
$96
71%
2230$100โŒโŒโœ…Y / Yโญ๏ธ 4.9 (54)
Hidden Gem II

No image available

$11,648
$79
37%
212$75โŒโŒโŒY / Yโญ๏ธ 4.8 (73)
The Little House on Prairie Street

No image available

$34,005
$163
57%
222$0โŒโŒโœ…Y / Yโญ๏ธ 5 (44)
Downtown Liberty 2bed/2ba Apt (B)

No image available

$29,785
$90
84%
221$45โŒโŒโœ…Y / Yโญ๏ธ 4.9 (135)
Downtown Condo w/ City Views โ€ข Walk to Streetcar

No image available

$43,088
$248
44%
231$105โŒโŒโœ…Y / Yโญ๏ธ 4.9 (60)
2BR Oasis Downtown Kansas City: Beautiful View

No image available

$42,237
$168
63%
221$125โŒโŒโŒY / Yโญ๏ธ 4.8 (47)
Downtown Double Kings Free Garage Parking

No image available

$54,892
$197
71%
221$100โœ…โŒโŒY / Yโญ๏ธ 5 (95)
Upscale Highrise 20th Floor-Free Parking Garage

No image available

$55,008
$184
75%
221$100โœ…โŒโŒY / Yโญ๏ธ 5 (125)
Reach for the Sky - 21st floor

No image available

$60,722
$225
69%
221$100โœ…โŒโŒY / Yโญ๏ธ 5 (83)
1480Sq ft 2BR/2BA Loft Downtown KC Historic Build

No image available

$55,944
$192
75%
221$60โŒโŒโŒY / Yโญ๏ธ 5 (444)
2BR 2BA Loft Downtown KC in Historic Building

No image available

$48,348
$162
78%
2230$50โŒโŒโŒY / Yโญ๏ธ 5 (385)
2BR 2BA Loft In Historic Downtown KC

No image available

$45,443
$152
78%
2230$50โŒโŒโŒY / Yโญ๏ธ 5 (336)
Charming 2 Bdrm Home in Heart of Downtown KC | 34

No image available

$38,700
$156
62%
221$110โŒโŒโœ…Y / Yโญ๏ธ 4.9 (141)
Downtown Kansas City's Top-Rated Loft! | 35

No image available

$43,949
$153
72%
221$110โŒโŒโœ…Y / Yโญ๏ธ 5 (96)
Heart of the River Market steps from the Streetcar

No image available

$81,504
$287
75%
232$100โŒโŒโŒY / Yโญ๏ธ 5 (169)
! King Bed ! Downtown Highrise!

No image available

$34,846
$106
85%
221$60โœ…โŒโŒY / Yโญ๏ธ 5 (110)
Downtown Luxury | 20th Floor | Free Garage Parking

No image available

$41,032
$132
79%
222$105โœ…โŒโŒY / Yโญ๏ธ 5 (84)
Stunning Views,StreetCar,Walk Everywhere!

No image available

$49,897
$185
69%
222$125โŒโŒโŒY / Yโญ๏ธ 4.9 (130)
โ˜†Location Locationโ˜† Luxury 2 bed

No image available

$38,855
$112
90%
221$55โŒโŒโŒY / Yโญ๏ธ 4.8 (141)
Lux 2/2 Downtown | 18th Floor | Free Garage Prkng

No image available

$37,467
$137
70%
222$105โœ…โŒโŒY / Yโญ๏ธ 5 (108)
Cozy Home Cottage North of KC

No image available

$25,558
$81
82%
212$65โŒโŒโŒY / Yโญ๏ธ 4.8 (95)
Frontdesk | Airy + Adorable 2BR Apt

No image available

$45,727
$128
88%
221$45โŒโŒโŒY / Yโญ๏ธ 4.7 (386)
Hidden Gem Minutes from Downtown Kansas City

No image available

$16,686
$82
52%
212$75โŒโŒโŒY / Yโญ๏ธ 4.8 (170)
Humble Abode Mins from Downtown KC

No image available

$30,507
$104
77%
222$99โŒโŒโœ…Y / Yโญ๏ธ 4.8 (67)
Frontdesk | Vivid 2BR Apt in Central Downtown

No image available

$48,610
$134
89%
221$45โœ…โŒโŒY / Yโญ๏ธ 4.8 (287)
Hill House | 2 bed +1.5 bath

No image available

$23,272
$104
54%
222$145โŒโŒโœ…N / Yโญ๏ธ 5 (56)
5 min. from Downtown! One of a kind stay in KC!๐Ÿ™

No image available

$35,958
$139
66%
221$120โŒโŒโŒY / Yโญ๏ธ 5 (79)
Urban Chic-Moving Trucks/Trailers /Boats friendly

No image available

$29,832
$85
84%
211$50โŒโŒโœ…Y / Yโญ๏ธ 4.8 (275)
High Rated_Power&Light_Free Parking_Views

No image available

$40,247
$153
66%
221$125โŒโŒโŒY / Yโญ๏ธ 5 (102)
Charming (2) bedroom home w/ walkable restaurants

No image available

$37,000
$131
75%
211$49โŒโŒโŒY / Yโญ๏ธ 4.8 (10)
Secluded Retreat in the City with 2 Bedroom

No image available

$29,250
$114
66%
212$80โŒโŒโŒY / Yโญ๏ธ 4.9 (105)
The Lighthouse @ PH Smart

No image available

$24,841
$215
30%
2230$150โŒโŒโœ…Y / Yโญ๏ธ 5 (8)
Frontdesk | Kansas City Apartment with City Views

No image available

$54,132
$136
99%
221$45โŒโŒโŒY / Yโญ๏ธ 4.7 (314)
Frontdesk | Simple + Central 2BR High-Rise Apt

No image available

$41,629
$133
78%
221$45โœ…โŒโŒY / Yโญ๏ธ 4.8 (302)
2BR Cozy Downtown Loft with Indoor Pool & Gym

No image available

$61,980
$295
55%
222$129โŒโŒโŒY / Yโญ๏ธ 4.8 (23)
Cozy Cottage in the heart of Kansas City

No image available

$33,783
$117
73%
211$85โŒโŒโœ…Y / Yโญ๏ธ 5 (110)
Unique Kansas City 2 bedroom loft/apartment

No image available

$17,019
$93
50%
211$0โŒโŒโŒY / Yโญ๏ธ 4.8 (129)
Cozy North KC Bungalow | Ideal Location + Updated

No image available

$26,731
$93
65%
211$98โŒโŒโœ…Y / Yโญ๏ธ 4.7 (72)

Return Metrics

8.4% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$3,617$7,234$10,851$14,468$18,085$36,170$108,512
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$128,000$128,000$128,000$128,000$128,000$128,000$128,000
Down Payment$32,000$32,000$32,000$32,000$32,000$32,000$32,000
Property Appreciation$4,800$9,744$14,836$20,081$25,483$55,026$228,361
Total Return$168,417$176,978$185,687$194,549$203,569$251,197$496,874

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.4%

Cap Rate

9%

Return on Investment

23.2%

property-location

6620 Ne 49th St Kansas City, MO, 64119

2 bed โ€ข 1 bath โ€ข 6 guests

Est. $767/mo

Agent

This property is for sale!

Contact Agent

61

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


๐ŸŠโ€โ™‚๏ธ Pool
๐Ÿ› Hot tub
๐Ÿถ Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

1.34

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.4%

Cap Rate

9%

Profit (Cummulative)

$3,617

$128,000

$6,250

$4,800

$0

Total Gain

$9,989

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

$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: -