BNBCalc Short Term Rental Investment Analysis 7733 N Nodaway Ave

4 bed • 3 bath • 12 guests • $364,100

BNB

Calc

Annual Revenue

$38,102

Profit (Cash Flow)

-$5,092

Cap Rate

5.3%

Annual Revenue

$38,102

AirDNA projects $247/night at 73% occupancy ($65,857). Airbtics projects $163/night at 64% occupancy ($38,102). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 64% occupancy rate, $163 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,052	$35,430	$46,405	$54,500
Occupancy	52%	64%	73%	80%
Nightly Rate	$110	$142	$201	$227

Seasonality (Profit by Month)

Return Metrics

-5.38% 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)	-$5,092	-$10,184	-$15,276	-$20,368	-$25,460	-$50,920	-$152,762
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$291,280	$291,280	$291,280	$291,280	$291,280	$291,280	$291,280
Down Payment	$72,820	$72,820	$72,820	$72,820	$72,820	$72,820	$72,820
Property Appreciation	$10,923	$22,173	$33,761	$45,697	$57,991	$125,219	$519,666
Total Return	$369,930	$376,089	$382,585	$389,429	$396,631	$438,399	$731,003

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.38%

Cap Rate

5.34%

Return on Investment

9.95%

7733 N Nodaway Ave Kansas City, Missouri, 64152-4652

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,746/mo

Inquire about this property

Contact Agent

$364,100

Zestimate

Kansas City

Guide

Zoning

Market

Guide

Laws

Market Data

$38,102

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $247/night at 73% occupancy.Projected nightly rate is $163/night at 64% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

-$5,092

Profit

Revenue

$38,102

Operating Expenses

$18,633

Operating Income

$19,469

Mortgage & Taxes

$24,561

Profit (Cash Flow)

-$5,092

$94,493

Cash Investment

Down Payment

$72,820

Renos & Furnishing

$10,750

Closing Costs

$10,923

Total

$94,493

DSCR Ratio

Weak

0.79

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.38%

Cap Rate

5.34%

Return on Investment

9.95%

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

$17,281

Deductible property tax

$3,605

Your total deduction

$44,350

Your adjusted annual income

$150,000 - $44,350 = $105,650

Taxes on $105,650 (30%)

$31,695

Your old tax bill

$45,000

Your new tax bill

$31,695

Estimated tax savings

$13,305

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:

7,405 sqft

Year built:

2000

Size:

2,767 sqft

Type:

SFR

Parking:

Heating:

HEAT PUMP

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
7510 N Hemple Ave	2	1	2,114	-	9,583	1957	$0	-
8116 Nw 80th St	4	3	1,919	-	8,712	1999	$0	24
7930 Nw 74th St	4	3	1,894	-	13,939	1990	$0	25
7628 Nw Rhode Ave	4	8	2,422	-	11,326	1992	$0	82
8323 Nw 83rd St	4	3	4,505	-	14,375	1994	$0	124
7706 Nw 74th St	4	3	4,472	-	9,148	1994	$0	25
7103 Nw 75th St	3	1	2,114	-	12,197	1959	$0	-
7413 Nw Rhode Ave	3	5	1,664	-	7,841	1990	$0	27
7504 N Congress Ave	4	4	2,908	-	9,148	1976	$0	74
8509 Nw 81st Ter	3	4	1,848	-	13,068	1990	$0	-

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Single Family Residence

Stories: 2

Lot size: 7,405 sqft

Building area: 2,767 sqft

Garage: Yes

Heating: Heat pump

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 20-6.0-13-200-010-014-000

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $47,224

County Est. Land Value: $66,918

Assessed Land Value: $12,714

County Est. Structure Value: $181,629

Market Estimate: $310,614

Sale history

Date	Sale Price	% Financed	Buyer
03/08/23	$0	0%	Jordan E Bush
04/12/16	$0	0%	Andreas F Meyerhofer
07/31/13	$0	0%	Troy M Wooten, Jennifer A Wooten
Invalid Date	$0	0%	Chi-Jung Wang, Yi-Lian Wang

Ownership

Name: Jordan E Bush

Owner Occupied: Yes

Owner Mailing Address: 7733 N Nodaway Ave, Kansas City, Mo 64152

Years Owned: 10

Home Equity: $32,813

Mortgage Balance Remaining: $336,787

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No