7803 E 49th St Kansas City, Missouri
3 bed • 1 bath • 6 guests
Monthly Rent
$46,346
Annual Revenue
Median of 21 selected comps
- Avg Daily Rate
- $301
- Occupancy
- 42%
$5k
$45k
$90k
$140k
$136,704 | $73,450 | $501 | 74.8% | 4 | 8 | 13 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (28) | Profile | |
$132,233 | $60,402 | $2,690 | 13.5% | 4 | 8 | 54 | 7 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (4) | Profile | |
$67,929 | $32,707 | $243 | 76.7% | 3 | 6 | 17 | 3 | 1 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (85) | Profile | |
$67,034 | $47,148 | $390 | 47.1% | 3 | 6 | 23 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4.5 (11) | — | |
$65,753 | $48,370 | $399 | 45.1% | 3 | 10 | 21 | 4 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (103) | Profile |
Seasonality
Break-even
$8,708/mo
Avg profit / month
-$4,845/mo
Best profit month
Jun -$1,538
-$58,145
Profit
Revenue
$46,346
Operating Expenses
$22,891
Operating Income
$23,455
Net Effective Rent
$81,600
Profit (Cash Flow)
-$58,145
$8,350
Cash Investment
Renos & Furnishing
$8,250
Setup Costs
$100
Total
$8,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-696.35%
Payback Period Days
0