BNBCalc Short Term Rental Investment Analysis 7511 Walnut St, Pleasant Valley, MO 64068

3 bed • 2 bath • 9 guests • $310,000

BNB

Calc

Annual Revenue

$37,441

Profit (Cash Flow)

-$2,018

Cap Rate

6.1%

Annual Revenue

$37,441

AirDNA projects $169/night at 65% occupancy ($40,122). Airbtics projects $153/night at 67% occupancy ($37,441). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $153 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,934	$37,459	$57,086	$83,281
Occupancy	57%	68%	82%	87%
Nightly Rate	$103	$143	$180	$246

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Close to downtown & stadium, huge yard, RV parking	$65,463	$197	86%	3	2	2	$105	❌	❌	✅	Y / Y	⭐️ 5 (130)
Adorable, 3BR,King Bed,Convenient_Mins to Downtown	$41,674	$148	68%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (75)
Warm, comfy, cozy retreat!	$14,233	$92	37%	3	2	30	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Northland Comfy & Cozy Home, Safe & Walkable Area!	$36,038	$108	87%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
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)
Spacious Comfort and Convience	$45,275	$139	83%	3	3	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (216)
The Nest Villa with Pool in Kansas City	$54,187	$213	64%	3	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (82)
Cozy Three Bed, Two Bath Home in North Kansas City	$24,229	$89	69%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (166)
Beautiful Townhome, 11 minutes to Downtown, KCMO.	$38,331	$141	68%	3	3	2	$140	✅	❌	✅	Y / Y	⭐️ 4.9 (28)
Suburban Getaway - Close to Airport & Stadiums	$55,818	$250	58%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
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)
Top of the line! Peaceful and quiet location.	$31,733	$102	85%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (110)
Stock Tank Pool ¤ Tiki Lounge ¤ Near Downtown	$66,815	$179	94%	3	2	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (192)
Your second home - Comfy & Cozy	$34,250	$97	94%	3	2	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (44)
Modern Updated Home Near Downtown~KC	$35,027	$145	66%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (93)
Gorgeous 3 Bedrooms with 3 baths by Zona Rosa	$38,062	$156	65%	3	3	2	$60	❌	❌	❌	Y / Y	⭐️ 4.7 (34)
Cozy Kansas City Home w/ Yard - 9 Mi to Dtwn!	$47,862	$161	76%	3	2	2	$171	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
Cheerful KC Family Home within 20 mins of it all	$20,876	$135	36%	3	2	30	$100	❌	❌	❌	Y / N	⭐️ 4.7 (74)
Elegant Eclectic 3 br Home	$32,153	$101	82%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Charming (3) bedroom home w/ walkable restaurants	$44,652	$166	71%	3	1	2	$69	❌	❌	❌	Y / Y	⭐️ 5 (84)
Farmhouse Gone Game Room	$39,468	$246	41%	3	2	30	$170	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Cozy 3 bedroom	$26,094	$98	67%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Welcome Home - spacious 3Bed, 3bath with full yard	$30,831	$104	81%	3	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
Spacious\| Pet Friendly\| Close To Chiefs Stadium	$20,496	$100	56%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Spacious\| Pet Friendly\| Close To Chiefs Stadium	$20,130	$100	55%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
Cheery home just 15 min from downtown!	$18,971	$73	71%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (36)
The Sweet Spot of Kansas City!	$27,710	$110	66%	3	3	7	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
Unique 3 Bedroom w/ Pool Table & Fire Pit!	$36,364	$138	72%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (9)
Quiet cottage with fire-pit near Kansas City!	$32,742	$134	61%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (45)
The Gentry - KC Townhouse - Perfect for Families!	$47,341	$236	50%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (106)
Newly remodeled peaceful retreat	$65,240	$147	100%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (11)
Make the home your destination.	$40,165	$186	59%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Cozy 3 BR-10 min from stadiums!	$48,912	$257	52%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (5)
★ Fam Friendly ★ Near Penguin Park★	$37,332	$265	30%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Outdoor TV and Oasis, Modern 3B 2.5B	$36,688	$179	56%	3	3	1	$0	❌	❌	✅	Y / N	⭐️ 4.5 (9)
new! open concept, designer home. 10 min downtown!	$50,950	$160	87%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
⛱️ Beach house theme close to everything in KC!	$13,469	$184	20%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Peaceful, Clean, 3Bed/ 2Ba w/Yard! Family Friendly	$47,434	$135	96%	3	2	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)

Return Metrics

-2.52% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,017	-$4,035	-$6,053	-$8,071	-$10,089	-$20,178	-$60,534
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,045	$6,278	$9,711	$13,355	$17,225	$40,459	$248,000
Down Payment	$62,000	$62,000	$62,000	$62,000	$62,000	$62,000	$62,000
Property Appreciation	$9,300	$18,879	$28,745	$38,907	$49,374	$106,614	$442,451
Total Return	$72,327	$83,122	$94,403	$106,192	$118,511	$188,895	$691,916

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.52%

Cap Rate

6.09%

Return on Investment

12.94%

7511 Walnut St Pleasant Valley, MO, 64068

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,487/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$2,017

Annual Profit

6.1%

Cap Rate

-2.5%

Cash on Cash

$37,441

Annual Revenue

BNBCalc predicts this property will get $153 per night with 67% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% 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.

$39,266

Avg annual revenue

67%

Avg occupancy rate

$153

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

$10k

$40k

$65k

$90k

-$2,018

Profit

Revenue

$37,441

Operating Expenses

$18,547

Operating Income

$18,894

Mortgage & Taxes

$20,912

Profit (Cash Flow)

-$2,018

$79,800

Cash Investment

Down Payment

$62,000

Renos & Furnishing

$8,500

Closing Costs

$9,300

Total

$79,800

DSCR Ratio

Weak

0.90

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.52%

Cap Rate

6.09%

Return on Investment

12.94%

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

$14,713

Deductible property tax

$3,069

Your total deduction

$33,902

Your adjusted annual income

$150,000 - $33,902 = $116,098

Taxes on $116,098 (30%)

$34,829

Your old tax bill

$45,000

Your new tax bill

$34,829

Estimated tax savings

$10,171

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: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -