BNBCalc Short Term Rental Investment Analysis 918 Alma Ct, Lawrence, KS 66049

3 bed • 1 bath • 9 guests • $295,000

BNB

Calc

Annual Revenue

$37,123

Profit (Cash Flow)

-$1,282

Cap Rate

6.3%

Annual Revenue

$37,123

AirDNA projects $231/night at 44% occupancy ($37,123). Airbtics projects $261/night at 55% occupancy ($52,430). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 44% occupancy rate, $231 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,731	$43,109	$69,890	$148,474
Occupancy	45%	57%	67%	79%
Nightly Rate	$130	$196	$273	$502

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 BR KU Lake Golf Bars Dining Shopping & More!	$31,044	$92	81%	3	1	1	$58	❌	❌	✅	Y / Y	⭐️ 4.8 (181)
Centrally located cozy cottage, near KU campus	$33,930	$152	57%	3	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (212)
Newly renovated bungalow close to downtown & KU	$65,882	$216	82%	3	1	2	$30	❌	❌	✅	Y / Y	⭐️ 4.8 (81)
Mac's Place	$45,737	$282	42%	3	1	2	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (130)
Welcome Jayhawks! Private 2bds+Loft Condo	$23,516	$89	63%	3	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.7 (123)
Getaway Ready - newly renovated Home w/Parking	$50,022	$205	63%	3	3	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (82)
Country Club Corner	$76,298	$528	39%	3	4	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (12)
Lawrence Vacation Rental ~ 2 Mi to KU Campus!	$69,751	$264	69%	3	2	2	$202	❌	❌	❌	Y / Y	⭐️ 5 (18)
Cheerful bungalow central to KU and downtown	$40,297	$194	54%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (59)
Lawrence Layup - Cozy King Suite, Family Games, KU	$37,674	$196	50%	3	3	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (38)
Home Away From Home-3 bedroom 2 bath retreat	$29,225	$147	48%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (94)
Sunny cute house by hospital	$27,121	$114	65%	3	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.4 (39)
Cloud 9 Relaxing 3 BR 1 BTH Free parking 1st Floor	$28,596	$102	76%	3	1	1	$15	❌	❌	✅	Y / Y	⭐️ 4.8 (19)

Return Metrics

-1.68% 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)	-$1,282	-$2,564	-$3,847	-$5,129	-$6,412	-$12,824	-$38,472
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$236,000	$236,000	$236,000	$236,000	$236,000	$236,000	$236,000
Down Payment	$59,000	$59,000	$59,000	$59,000	$59,000	$59,000	$59,000
Property Appreciation	$8,850	$17,965	$27,354	$37,025	$46,985	$101,455	$421,042
Total Return	$302,567	$310,400	$318,507	$326,895	$335,573	$383,631	$677,570

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.68%

Cap Rate

6.31%

Return on Investment

13.75%

918 Alma Ct Lawrence, KS, 66049

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,415/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$1,282

Annual Profit

6.3%

Cap Rate

-1.7%

Cash on Cash

$37,123

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $231/night at 44% occupancy.Projected nightly rate is $261/night at 55% occupancy.

Occupancy Rate

Top 74% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$45,362

Avg annual revenue

55%

Avg occupancy rate

$261

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

$25k

$40k

$60k

$80k

-$1,282

Profit

Revenue

$37,123

Operating Expenses

$18,506

Operating Income

$18,617

Mortgage & Taxes

$19,900

Profit (Cash Flow)

-$1,282

$76,100

Cash Investment

Down Payment

$59,000

Renos & Furnishing

$8,250

Closing Costs

$8,850

Total

$76,100

DSCR Ratio

Weak

0.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.68%

Cap Rate

6.31%

Return on Investment

13.75%

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

$14,001

Deductible property tax

$2,920

Your total deduction

$31,646

Your adjusted annual income

$150,000 - $31,646 = $118,354

Taxes on $118,354 (30%)

$35,506

Your old tax bill

$45,000

Your new tax bill

$35,506

Estimated tax savings

$9,494

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -