BNBCalc Short Term Rental Investment Analysis 7413 Loma Vista Dr, Kansas City, MO 64138

3 bed • 2 bath • 9 guests • $208,000

BNB

Calc

Annual Revenue

$42,259

Profit (Cash Flow)

$9,054

Cap Rate

11.1%

Annual Revenue

$42,259

AirDNA projects $229/night at 58% occupancy ($48,511). Airbtics projects $178/night at 65% occupancy ($42,258). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 65% occupancy rate, $178 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,402	$37,341	$57,603	$90,083
Occupancy	52%	63%	75%	88%
Nightly Rate	$134	$157	$203	$269

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Sleeps 12 Updated 1800sq ft home No Stairs	$36,541	$192	52%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (15)
Red Barn Farmhouse	$50,653	$157	79%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (50)
CharmingThree Bedroom Home Hosted by DNA Comforts	$24,890	$118	52%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.3 (42)
Spacious ranch near stadiums	$57,279	$247	62%	3	3	3	$60	❌	❌	✅	Y / Y	⭐️ 5 (17)
Spacious 4-Bedrooms/ 3-Bath Home W/ Updates	$49,576	$135	88%	3	2	1	$210	❌	❌	✅	Y / Y	⭐️ 4 (7)
Home Away from Home	$43,257	$284	39%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
50% OFF 28 + NTS w/King bed, Gas stove, Huge yard	$42,343	$214	53%	3	3	7	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cozy Sleeps 10 3 Bdrm	$48,420	$176	68%	3	2	3	$235	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Kansas City Split-Level Home, Near Stadiums!	$38,027	$189	52%	3	3	30	$145	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Cozy 3 Bedroom Family Home	$33,489	$117	72%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (12)
Carriage House w Steampunk twist	$80,703	$350	63%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Kansas City Rim: 3bd/1ba house	$26,067	$134	50%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Cozy and private get away minutes from downtown	$31,771	$83	95%	3	2	30	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Kansas City Home monthly rent close IHOPkc	$47,791	$141	89%	3	2	30	$180	❌	❌	❌	Y / Y	⭐️ 5 (14)
Modern and Open, Backs to Park!	$35,124	$146	63%	3	2	30	$198	❌	❌	✅	Y / Y	⭐️ 4.9 (11)

Return Metrics

16.07% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,054	$18,108	$27,162	$36,216	$45,270	$90,540	$271,622
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$166,400	$166,400	$166,400	$166,400	$166,400	$166,400	$166,400
Down Payment	$41,600	$41,600	$41,600	$41,600	$41,600	$41,600	$41,600
Property Appreciation	$6,240	$12,667	$19,287	$26,105	$33,129	$71,534	$296,870
Total Return	$223,294	$238,775	$254,449	$270,322	$286,399	$370,075	$776,492

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.07%

Cap Rate

11.09%

Return on Investment

30.77%

7413 Loma Vista Dr Kansas City, MO, 64138

3 bed • 2 bath • 9 guests

Purchase Price

Est. $998/mo

This property is for sale!

Contact Agent

100

Airbnb Investor Score

$9,054

Annual Profit

11.1%

Cap Rate

16.1%

Cash on Cash

$42,259

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $229/night at 58% occupancy ($48,511.7). Airbtics projects $178/night at 65% occupancy ($42,258).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$43,062

Avg annual revenue

65%

Avg occupancy rate

$178

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

$25k

$45k

$60k

$80k

$9,054

Profit

Revenue

$42,259

Operating Expenses

$19,174

Operating Income

$23,085

Mortgage & Taxes

$14,031

Profit (Cash Flow)

$9,054

$56,340

Cash Investment

Down Payment

$41,600

Renos & Furnishing

$8,500

Closing Costs

$6,240

Total

$56,340

DSCR Ratio

Strong

1.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.07%

Cap Rate

11.09%

Return on Investment

30.77%

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

$9,872

Deductible property tax

$2,059

Your total deduction

$37,689

Your adjusted annual income

$150,000 - $37,689 = $112,311

Taxes on $112,311 (30%)

$33,693

Your old tax bill

$45,000

Your new tax bill

$33,693

Estimated tax savings

$11,307

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:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

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: -