BNBCalc Short Term Rental Investment Analysis 827 Sw Topeka Blvd, Topeka, KS 66612

2 bed • 3 bath • 6 guests • $299,000

BNB

Calc

Annual Revenue

$28,796

Profit (Cash Flow)

-$8,797

Cap Rate

3.8%

Annual Revenue

$28,796

AirDNA projects $108/night at 73% occupancy ($28,795). Airbtics projects $96/night at 68% occupancy ($23,843). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, $108 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,605	$24,216	$32,529	$39,643
Occupancy	55%	68%	80%	88%
Nightly Rate	$85	$92	$105	$116

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Treehouse Cottage-can sleep 8 if requested!	$25,400	$72	88%	2	2	1	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (84)
SheShed-HotTub-fire pit-National Registry!	$31,425	$122	67%	2	2	2	$85	❌	✅	✅	Y / Y	⭐️ 5 (48)
Cozy, fun & artsy house at Clay.	$38,292	$110	83%	2	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
Light and bright 2 bedroom centrally located home.	$26,287	$88	73%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (169)
Farmhouse on Fillmore	$25,570	$94	68%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (49)
Hummer Little Nest	$18,771	$91	51%	2	1	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (43)
★Hidden Gem of Topeka★Near City Ctr~Fenced Yard	$24,104	$89	74%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (297)
Bohemian Charm ~ Near Washburn U & Event ctr	$26,645	$91	80%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (142)
Cozy House in Historic Potwin!	$24,398	$84	73%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Happiness on High! Bright & Cheery Home to Relax	$22,159	$87	64%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (85)
Hospitality on Hedgewood!	$26,183	$105	63%	2	1	28	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (82)
Western Warmth with easy access for travelers!	$24,228	$91	68%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
Bright & Modern 2BR House	$26,832	$90	74%	2	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (135)
Bod Family Bungalow	$25,620	$120	53%	2	2	1	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (14)
College Hill LEGO Art House Near Washburn U	$29,612	$87	93%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (63)
Capitol City Crib	$26,873	$86	84%	2	1	1	$20	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
Centrally Located Cozy Villa	$20,753	$72	76%	2	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.9 (104)
She Shed in Auburndale with HOT TUB!	$24,191	$118	47%	2	2	1	$65	❌	✅	✅	Y / Y	⭐️ 5 (186)
Pet Friendly Home at Lake Shawnee!	$34,988	$112	82%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Willow Cottage	$30,703	$95	78%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Mickeys Getaway!	$16,106	$94	41%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Gorgeous house in quiet SW Topeka neighborhood	$21,510	$85	64%	2	2	1	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (38)
Westboro Guest Suite - in the Heart of Topeka	$25,793	$99	68%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Cozy home in quiet neighborhood	$27,321	$83	87%	2	1	1	$25	❌	❌	✅	Y / Y	⭐️ 4.9 (47)
Central Topeka Washburn/College Hill Retro Ranch	$12,627	$75	46%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Cozy Treehouse Cottage in Auburndale	$14,982	$89	46%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
The Rooster House on Oakley Ave.	$29,678	$116	68%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (8)
Traveler Long-Term Rental Cottage	$11,407	$47	61%	2	1	7	$100	❌	❌	✅	Y / Y	⭐️ 5 (7)
Home Sweet Home on High	$17,750	$97	50%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Crown Jewell - 1 Queen/1 Full enclosed patio.	$26,004	$102	65%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (53)
Relax on Roosevelt! A weekend or long term!	$22,559	$112	55%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
The Uptown Bungalow	$22,582	$106	55%	2	1	2	$90	❌	❌	✅	Y / N	⭐️ 0 (0)
Lake side camping	$8,052	$110	20%	2	1	1	$0	❌	❌	✅	N / N	⭐️ 4.5 (10)
Charming little cottage	$29,280	$80	100%	2	1	3	$50	❌	❌	✅	Y / N	⭐️ 5 (1)
Kansas Capital AirB&B	$28,610	$98	77%	2	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Plass House	$18,300	$50	100%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Located on Beautiful Lake Shawnee! 2 BDRM, 1 BATH.	$66,173	$249	70%	2	1	2	$60	✅	✅	✅	Y / Y	⭐️ 5 (101)
Tranquil Topeka Getaway	$31,707	$95	88%	2	1	2	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
The Hidden Gem Of Topeka!	$30,217	$96	86%	2	1	60	$150	❌	❌	✅	Y / Y	⭐️ 5 (1)
High House - Cozy 2 BR Cottage	$15,071	$84	49%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (6)

Return Metrics

-11.64% 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)	-$8,797	-$17,594	-$26,391	-$35,188	-$43,986	-$87,972	-$263,916
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,937	$6,055	$9,366	$12,882	$16,613	$39,023	$239,200
Down Payment	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800
Property Appreciation	$8,970	$18,209	$27,725	$37,527	$47,622	$102,830	$426,751
Total Return	$62,910	$66,470	$70,500	$75,020	$80,050	$113,682	$461,834

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.64%

Cap Rate

3.8%

Return on Investment

4.11%

827 Sw Topeka Blvd Topeka, KS, 66612

2 bed • 3 bath • 6 guests

Purchase Price

Est. $1,434/mo

This property is for sale!

Contact Agent

-40

Airbnb Investor Score

-$8,797

Annual Profit

3.8%

Cap Rate

-11.6%

Cash on Cash

$28,796

Annual Revenue

BNBCalc predicts this property will get $96 per night with 68% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$25,219

Avg annual revenue

68%

Avg occupancy rate

$96

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

$5k

$25k

$45k

$65k

-$8,797

Profit

Revenue

$28,796

Operating Expenses

$17,423

Operating Income

$11,372

Mortgage & Taxes

$20,170

Profit (Cash Flow)

-$8,797

$75,520

Cash Investment

Down Payment

$59,800

Renos & Furnishing

$6,750

Closing Costs

$8,970

Total

$75,520

DSCR Ratio

Weak

0.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.64%

Cap Rate

3.8%

Return on Investment

4.11%

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

$14,191

Deductible property tax

$2,960

Your total deduction

$39,350

Your adjusted annual income

$150,000 - $39,350 = $110,650

Taxes on $110,650 (30%)

$33,195

Your old tax bill

$45,000

Your new tax bill

$33,195

Estimated tax savings

$11,805

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: No

Heating:

Pool: No

Fireplaces: -

Basement: No

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: -