BNBCalc Short Term Rental Rental Arbitrage Analysis 127 W 10th St, Kansas City, MO, 64105

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$45,232

Profit (Cash Flow)

$9,952

Cash on Cash Return

150.8%

Annual Revenue

$45,232

AirDNA projects $237/night at 68% occupancy ($58,862). Airbtics projects $171/night at 67% occupancy ($41,846). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, $172 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,196	$43,456	$56,593	$76,876
Occupancy	58%	70%	78%	82%
Nightly Rate	$128	$164	$191	$247

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
#2BR-1BA Loft Downtown KC in Historic Building	$31,301	$104	80%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (333)
☆UNIQUE 2Bed Loft☆ Downtown KC	$31,540	$105	78%	2	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (140)
Heart of the River Market steps from the Streetcar	$79,440	$273	78%	2	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (179)
The Loft at 1517 - KC at your doorstep ♡	$62,146	$212	78%	2	1	1	$95	✅	❌	❌	Y / Y	⭐️ 5 (103)
Modern w/Cool Amenities_Gym+Sport Court, Near P&L	$47,549	$170	74%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (175)
Downtown Condo w/ City Views • Walk to Streetcar	$37,567	$247	39%	2	3	1	$105	❌	❌	✅	Y / Y	⭐️ 5 (72)
Luxury Two Bedroom Columbus Park Hideaway. (A)	$24,184	$163	34%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (79)
Lovely 2 bedroom condo w/free parking downtown KC	$21,691	$113	49%	2	1	30	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (75)
Westside Charm and Comfort	$32,482	$118	72%	2	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.9 (76)
Beautiful 2 Bedroom Apartment	$39,702	$132	79%	2	1	30	$60	❌	❌	✅	N / Y	⭐️ 4.2 (11)
2BR Cozy Downtown Loft with Indoor Pool & Gym	$54,784	$249	57%	2	2	2	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
2BR 2BA Loft Downtown KC in Historic Building	$37,718	$131	77%	2	2	30	$50	❌	❌	❌	Y / Y	⭐️ 5 (413)
1480Sq ft 2BR/2BA Loft Downtown KC Historic Build	$47,117	$156	80%	2	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (478)
2BR 2BA Loft In Historic Downtown KC	$39,800	$132	80%	2	2	30	$50	❌	❌	❌	Y / Y	⭐️ 5 (362)
2BR Oasis Downtown Kansas City: Beautiful View	$43,673	$172	66%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
Reach for the Sky - 21st floor	$45,132	$170	69%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (110)
! King Bed ! Downtown Highrise!	$42,883	$133	86%	2	2	1	$60	✅	❌	❌	Y / Y	⭐️ 5 (129)
☆Location Location☆ Luxury 2 bed	$35,425	$109	87%	2	2	1	$55	❌	❌	❌	Y / Y	⭐️ 4.8 (154)
Lux 2/2 Downtown \| 18th Floor \| Free Garage Prkng	$31,100	$114	72%	2	2	2	$105	✅	❌	❌	Y / Y	⭐️ 5 (129)
Downtown Luxury \| 20th Floor \| Free Garage Parking	$36,698	$117	82%	2	2	2	$105	✅	❌	❌	Y / Y	⭐️ 5 (108)
4 day Min King Bed ! Downtown !	$52,029	$165	85%	2	2	4	$60	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
Top Rated_Walk to Power&Light_Free Parking_Views	$39,411	$158	66%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (116)
Charming 2 Bdrm Home in Heart of Downtown KC \| 34	$53,158	$237	59%	2	2	1	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (154)
Downtown Kansas City's Top-Rated Loft! \| 35	$52,525	$212	65%	2	2	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (111)
Classy 2BR: Vibrant KC, Gym, Free Parking, Mural	$29,682	$76	91%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (48)
Spacious Downtown Retreat with Indoor Pool & Gym	$62,943	$277	59%	2	2	2	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Downtown Double Kings Free Garage Parking	$54,829	$191	75%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (95)
Upscale Highrise 20th Floor-Free Parking Garage	$51,912	$178	76%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (125)
Stunning Views,StreetCar,Walk Everywhere!	$50,101	$194	68%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (130)
KC Heart House: Walk to Downtown	$44,932	$148	75%	2	1	30	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Modern Madison - Near Downtown & Crossroads	$71,851	$231	81%	2	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (76)
Tranquil Escape: The Desert Loft	$26,120	$122	53%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (48)
Dojo on Oak, Funky & Classy in KC Crossroads	$91,537	$400	61%	2	3	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (15)
Explore KC : CP River Market Garage parking	$36,183	$164	60%	2	3	2	$105	❌	❌	✅	Y / Y	⭐️ 5 (46)
WOW Downtown KC 2 Bedroom King Beds Stunning View	$26,718	$146	50%	2	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (56)
Frontdesk \| Fully Furnished 2BR Apt with Wifi	$29,316	$116	68%	2	1	1	$30	❌	❌	❌	Y / Y	⭐️ 4.8 (142)
Downtown KC 2 Bedroom King/Queen Stunning View	$29,399	$185	41%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
Downtown KC 2 Bedroom King/Queen/Sports Complex	$37,424	$186	51%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (105)
Downtown KC 2 Bedroom w/ Sports Complex/King/Queen	$30,128	$168	49%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
WOW Downtown KC 2 Bedroom King Beds Amazing View	$35,769	$188	50%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (106)

Return Metrics

150.78% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,951	$19,903	$29,855	$39,806	$49,758	$99,516	$298,550
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	$9,951	$19,903	$29,855	$39,806	$49,758	$99,516	$298,550

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

150.78%

Payback Period Days

242

Return on Investment

150.78%

127 W 10th St Kansas City, Missouri, 64105

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$834

Zestimate

Kansas City

Guide

Zoning

Market

Guide

Laws

Market Data

$45,232

Annual Revenue

BNBCalc predicts this property will get $171 per night with 67% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$43,197

Avg annual revenue

67%

Avg occupancy rate

$171

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

$20k

$45k

$65k

$95k

$9,952

Profit

Revenue

$45,232

Operating Expenses

$17,880

Operating Income

$27,352

Net Effective Rent

$17,400

Profit (Cash Flow)

$9,952

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

150.78%

Payback Period Days

242