BNBCalc Short Term Rental Rental Arbitrage Analysis 8024 SW 53rd St, Topeka, KS, 66610

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$24,690

Profit (Cash Flow)

-$2,711

Cash on Cash Return

-42.7%

Annual Revenue

$24,690

AirDNA projects $91/night at 51% occupancy ($16,950). Airbtics projects $104/night at 65% occupancy ($24,690). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $104 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,126	$24,931	$33,661	$42,864
Occupancy	51%	67%	76%	88%
Nightly Rate	$84	$98	$116	$127

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Centrally Located Cozy Villa	$21,684	$73	79%	2	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (121)
Bright & Modern 2BR House	$28,835	$109	69%	2	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (173)
Capital City Cottage	$22,430	$82	73%	2	1	1	$20	❌	❌	❌	Y / Y	⭐️ 5 (96)
Light and bright 2 bedroom centrally located home.	$26,236	$107	62%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (214)
Hummer Little Nest	$18,215	$92	48%	2	1	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (61)
Farmhouse on Fillmore	$27,517	$88	81%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (64)
SheShed-HotTub-fire pit-National Registry!	$30,149	$127	61%	2	2	2	$85	❌	✅	✅	Y / Y	⭐️ 5 (73)
Home at Lake Shawnee!	$34,875	$126	73%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
★Hidden Gem of Topeka★Near City Ctr~Fenced Yard	$34,330	$134	70%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (321)
Cozy, fun & artsy house at Clay.	$26,484	$83	75%	2	2	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (83)
Heartland Cabin ~ King Bed ~ Room to Roam	$33,474	$269	34%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (35)
Hospitality on Hedgewood!	$20,110	$106	48%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (105)
Cozy Treehouse Cottage-can sleep 8 w/airbeds	$30,657	$84	93%	2	2	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (130)
Bohemian Charm ~ Washburn U & Event ctr	$28,914	$100	79%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (166)
Western Warmth with easy access for travelers!	$21,075	$85	64%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (79)
Traveler’s Rest	$14,706	$98	41%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
The Rooster House on Oakley Ave.	$24,635	$117	55%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (19)
Happiness on High! Bright & Cheery Home to Relax	$20,620	$85	61%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (107)
Tranquil Topeka Getaway	$28,036	$111	66%	2	1	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (7)
Willow Cottage	$23,107	$68	79%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Crown Jewell 2BR/1BA option for additional space	$28,857	$106	70%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (74)
Gorgeous house in quiet SW Topeka neighborhood	$25,161	$85	76%	2	2	1	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (38)
Onyx Oasis I w/ Private Pool (seasonal), Fire Pit	$24,836	$117	58%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (24)
Located on Beautiful Lake Shawnee! 2 BDRM, 1 BATH.	$19,519	$116	45%	2	1	2	$60	✅	✅	✅	Y / Y	⭐️ 5 (115)
College Hill LEGO Art House Near Washburn U	$31,988	$95	92%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (70)
Westboro Guest Suite - in the Heart of Topeka	$19,902	$101	51%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (35)
Western Hills Stay and Play Golf	$16,176	$85	52%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Cozy Haven	$20,379	$96	58%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Cheerful & Homey ~ 7 Mins to Downtown ~ Queen Beds	$18,927	$82	49%	2	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (95)
Cozy home in quiet neighborhood	$27,629	$83	88%	2	1	1	$25	❌	❌	✅	Y / Y	⭐️ 4.9 (47)
Cozy House in Historic Potwin!	$29,651	$82	97%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (36)
Countryside Cottage w/ Large Yard Near Topeka	$57,445	$172	89%	2	1.5	2	$83	❌	❌	❌	Y / Y	⭐️ 5 (21)
Mickeys Getaway!	$16,048	$97	41%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (13)
Bod Family Bungalow	$29,034	$120	59%	2	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (14)
Charming little cottage	$25,669	$82	84%	2	1	3	$50	❌	❌	✅	Y / N	⭐️ 5 (3)
The Uptown Bungalow	$25,578	$99	69%	2	1	30	$90	❌	❌	✅	Y / N	⭐️ 0 (0)
Traveler Long-Term Rental Cottage	$14,234	$49	72%	2	1	5	$100	❌	❌	✅	Y / Y	⭐️ 5 (8)
Charming cottage near hospitals	$18,521	$110	46%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
R&R Vacation Rental	$38,905	$150	69%	2	2	1	$80	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-42.69% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,711	-$5,422	-$8,133	-$10,845	-$13,556	-$27,112	-$81,338
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$2,711	-$5,422	-$8,133	-$10,845	-$13,556	-$27,112	-$81,338

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-42.69%

Payback Period Days

Return on Investment

-42.69%

8024 SW 53rd St Topeka, Kansas, 66610

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Topeka

Zoning

Laws

$24,690

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $91/night at 51% occupancy.Projected nightly rate is $104/night at 65% occupancy.

Occupancy Rate

Top 53% 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.

$25,446

Avg annual revenue

65%

Avg occupancy rate

$104

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

$25k

$40k

$60k

-$2,711

Profit

Revenue

$24,690

Operating Expenses

$15,210

Operating Income

$9,481

Net Effective Rent

$12,192

Profit (Cash Flow)

-$2,711

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-42.69%

Payback Period Days